Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
September 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 294,000,000.00 273,684,119.30 18,398,905.66 1,427,718.82 19,826,624.48 0.00 0.00 255,285,213.64
B1 38,466,538.08 16,528,933.51 569,038.32 89,256.24 658,294.56 0.00 0.00 15,959,895.19
TOTALS 1,280,466,538.08 290,213,052.81 18,967,943.98 1,516,975.06 20,484,919.04 0.00 0.00 271,245,108.83
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 930.89836497 62.58131177 4.85618646 67.43749823 868.31705320 A4 6.260000 %
B1 161581bp7 429.69641499 14.79307337 2.32036062 17.11343398 414.90334162 B1 6.480000 %
TOTALS 226.64633880 14.81330704 1.18470496 15.99801200 211.83303176
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 33
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 241,844.21
Section 5.8(iii) Servicing Fee per $1000 0.18887195
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 271,245,108.83
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 81,124.54
TOTAL 81,124.54
Section 5.8(viii) Realized Net Losses for Collection Period 194,107.99
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 21,071,482.58
Servicing Fee 241,844.21
Administration Fee 1,000.00
Noteholders Distribution Amount 19,826,624.48
Certficateholders Distribution Amount 658,294.56
Deposit to Reserve Account 343,719.33
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
September 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 384,000,000.00 144,115,973.08 21,161,552.71 546,439.73 21,707,992.44 0.00 0.00 122,954,420.37
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 22,561,273.56 1,187,003.03 95,133.37 1,282,136.40 0.00 0.00 21,374,270.53
TOTALS 1,200,116,952.89 424,777,246.64 22,348,555.74 1,732,045.60 24,080,601.34 0.00 0.00 402,428,690.90
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 375.30201323 55.10821018 1.42302013 56.53123031 320.19380305 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 626.40705972 32.95678659 2.64134976 35.59813635 593.45027313 B 5.060000 %
TOTALS 353.94654297 18.62198154 1.44323068 20.06521221 335.32456144
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 26
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 353,981.04
Section 5.8(iii) Servicing Fee per $1000 0.29495545
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 402,428,690.90
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 33,508.75
TOTAL 33,508.75
Section 5.8(viii) Realized Net Losses for Collection Period 292,108.25
Section 5.8(ix) Reserve Account Balance after Disbursement 9,054,645.55
Section 5.8(x) Specified Reserve Account Balance 9,054,645.55
Section 5.8(xi) Total Distribution Amount 24,767,321.53
Servicing Fee 353,981.04
Administration Fee 1,000.00
Noteholders Distribution Amount 22,798,464.94
Certficateholders Distribution Amount 1,282,136.40
Deposit to Reserve Account 331,739.15
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
September 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 365,000,000.00 217,023,360.09 26,773,825.43 558,835.15 27,332,660.58 0.00 0.00 190,249,534.66
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 25,505,910.50 1,266,011.39 79,705.97 1,345,717.36 0.00 0.00 24,239,899.11
TOTALS 1,299,883,047.00 564,909,270.59 28,039,836.82 1,659,411.12 29,699,247.94 0.00 0.00 536,869,433.77
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 594.58454819 73.35294638 1.53105521 74.88400159 521.23160181 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 784.72367529 38.95054485 2.45226148 41.40280633 745.77313044 B 3.750000 %
TOTALS 434.58468967 21.57104586 1.27658494 22.84763080 413.01364381
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 470,757.73
Section 5.8(iii) Servicing Fee per $1000 0.36215391
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 536,869,439.64
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 156,242.48
TOTAL 156,242.48
Section 5.8(viii) Realized Net Losses for Collection Period 201,438.03
Section 5.8(ix) Reserve Account Balance after Disbursement 9,749,122.90
Section 5.8(x) Specified Reserve Account Balance 9,749,122.90
Section 5.8(xi) Total Distribution Amount 31,324,123.85
Servicing Fee 470,757.73
Administration Fee 1,000.00
Noteholders Distribution Amount 28,353,530.58
Certficateholders Distribution Amount 1,345,717.36
Deposit to Reserve Account 1,153,118.18
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
September 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 570,000,000.00 518,708,950.05 47,662,074.18 1,508,578.53 49,170,652.71 0.00 0.00 471,046,875.87
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 48,116,410.60 2,257,301.53 167,204.53 2,424,506.06 0.00 0.00 45,859,109.07
TOTALS 2,024,000,000.00 1,065,225,360.65 49,919,375.71 3,436,796.39 53,356,172.10 0.00 0.00 1,015,305,984.94
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.630000 %
A3 161581CC5 910.01570184 83.61767400 2.64662900 86.26430300 826.39802784 A3 3.490000 %
A4 161581CD3 1,000.00000000 0.00000000 3.53333333 3.53333333 1,000.00000000 A4 4.240000 %
R 161581CE1 950.91720553 44.61070217 3.30443735 47.91513953 906.30650336 R 4.170000 %
TOTALS 526.29711495 24.66372318 1.69802193 26.36174511 501.63339177
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 18
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 887,687.80
Section 5.8(iii) Servicing Fee per $1000 0.43858093
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 1,015,305,985.01
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 55,012.02
TOTAL 55,012.02
Section 5.8(viii) Realized Net Losses for Collection Period 424,574.40
Section 5.8(ix) Reserve Account Balance after Disbursement 20,306,119.70
Section 5.8(x) Specified Reserve Account Balance 20,306,119.70
Section 5.8(xi) Total Distribution Amount 55,615,575.67
Servicing Fee 887,687.80
Administration Fee 1,000.00
Noteholders Distribution Amount 50,931,666.04
Certficateholders Distribution Amount 2,424,506.06
Deposit to Reserve Account 1,370,715.77
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
September 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 72,004,399.96 33,710,617.90 162,009.90 33,872,627.80 0.00 0.00 38,293,782.06
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 1,368,000,000.00 817,004,399.96 33,710,617.90 2,584,948.24 36,295,566.14 0.00 0.00 783,293,782.06
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 214.93850734 100.62871015 0.48361164 101.11232179 114.30979719 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 597.22543857 24.64226455 1.88958205 26.53184659 572.58317402
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 15
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 680,837.00
Section 5.8(iii) Servicing Fee per $1000 0.49768787
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 783,293,782.06
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 58,027.25
TOTAL 58,027.25
Section 5.8(viii) Realized Net Losses for Collection Period 296,951.48
Section 5.8(ix) Reserve Account Balance after Disbursement 13,707,641.19
Section 5.8(x) Specified Reserve Account Balance 13,707,641.19
Section 5.8(xi) Yield Supplement Account Balance 3,288,616.88
Section 5.8(xii) Total Distribution Amount 38,299,243.90
Servicing Fee 680,837.00
Administration Fee 1,000.00
Noteholders Distribution Amount 36,174,726.14
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 1,321,840.76
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
September 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 404,000,000.00 261,341,401.60 53,478,610.95 270,052.78 53,748,663.73 0.00 0.00 207,862,790.65
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 1,867,341,401.60 53,478,610.95 2,446,847.78 55,925,458.73 0.00 0.00 1,813,862,790.65
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 161581CR2 646.88465743 132.37279938 0.66844748 133.04124686 514.51185804 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 929.02557294 26.60627410 1.21733720 27.82361131 902.41929883
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
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 3
Due Period Beginning Date 08/01/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 1,556,117.83
Section 5.8(iii) Servicing Fee per $1000 0.77418797
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 1,813,862,794.27
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 75,574.12
Section 5.8(ix) Reserve Account Balance after Disbursement 29,491,928.17
Section 5.8(x) Specified Reserve Account Balance 31,742,598.90
Section 5.8(xi) Yield Supplement Account Balance 3,464,689.51
Section 5.8(xii) Total Distribution Amount 61,425,718.37
Servicing Fee 1,556,117.83
Administration Fee 1,000.00
Noteholders Distribution Amount 55,839,948.73
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 3,943,141.81
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2003-B
Statement to Certificateholders
September 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 301,000,000.00 301,000,000.00 60,240,688.73 416,550.56 60,657,239.29 0.00 0.00 240,759,311.27
A2 390,000,000.00 390,000,000.00 0.00 624,000.00 624,000.00 0.00 0.00 390,000,000.00
A3 380,000,000.00 380,000,000.00 0.00 864,500.00 864,500.00 0.00 0.00 380,000,000.00
A4 391,500,000.00 391,500,000.00 0.00 1,257,693.75 1,257,693.75 0.00 0.00 391,500,000.00
CERT 37,500,000.00 37,500,000.00 0.00 113,906.25 113,906.25 0.00 0.00 37,500,000.00
TOTALS 1,500,000,000.00 1,500,000,000.00 60,240,688.73 3,276,650.56 63,517,339.29 0.00 0.00 1,439,759,311.27
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 161581CW1 1,000.00000000 200.13517850 1.38388890 201.51906741 799.86482150 A1 1.060000 %
A2 161581CX9 1,000.00000000 0.00000000 1.60000000 1.60000000 1,000.00000000 A2 1.280000 %
A3 161581CY7 1,000.00000000 0.00000000 2.27500000 2.27500000 1,000.00000000 A3 1.820000 %
A4 161581CZ4 1,000.00000000 0.00000000 3.21250000 3.21250000 1,000.00000000 A4 2.570000 %
CERT 161581DA8 1,000.00000000 0.00000000 3.03750000 3.03750000 1,000.00000000 CERT 2.430000 %
TOTALS 1,000.00000000 40.16045915 2.18443371 42.34489286 959.83954085
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-B
September 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 1
Due Period Beginning Date 07/30/03
Due Period End Date 08/31/03
Determination Date 09/10/03
Section 5.8(iii) Servicing Fee 1,500,000.00
Section 5.8(iii) Servicing Fee per $1000 1.00000000
Section 5.8(iv) Administration Fee 1,000.00
Section n 5.8(iv) Administration Fee per $1000 0.00066667
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,439,759,311.87
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 0.00
Section 5.8(ix) Reserve Account Balance after Disbursement 18,250,092.42
Section 5.8(x) Specified Reserve Account Balance 28,795,186.24
Section 5.8(xi) Yield Supplement Account Balance 3,680,837.78
Section 5.8(xii) Total Distribution Amount 68,268,431.71
Servicing Fee 1,500,000.00
Administration Fee 1,000.00
Noteholders Distribution Amount 63,403,433.04
Certficateholders Distribution Amount 113,906.25
Deposit to Reserve Account 3,250,092.42
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.