Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
October 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 294,000,000.00 255,285,213.64 18,205,731.49 1,331,737.86 19,537,469.35 0.00 0.00 237,079,482.15
B1 38,466,538.08 15,959,895.19 563,063.86 86,183.43 649,247.29 0.00 0.00 15,396,831.33
TOTALS 1,280,466,538.08 271,245,108.83 18,768,795.35 1,417,921.29 20,186,716.64 0.00 0.00 252,476,313.48
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 868.31705320 61.92425677 4.52972061 66.45397738 806.39279643 A4 6.260000 %
B1 161581bp7 414.90334162 14.63775760 2.24047794 16.87823554 400.26558402 B1 6.480000 %
TOTALS 211.83303176 14.65777886 1.10734740 15.76512626 197.17525290
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 34
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 226,037.59
Section 5.8(iii) Servicing Fee per $1000 0.17652753
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 252,476,313.48
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 32,297.63
TOTAL 32,297.63
Section 5.8(viii) Realized Net Losses for Collection Period 311,356.13
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 20,792,713.46
Servicing Fee 226,037.59
Administration Fee 1,000.00
Noteholders Distribution Amount 19,537,469.35
Certficateholders Distribution Amount 649,247.29
Deposit to Reserve Account 378,959.23
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
October 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 384,000,000.00 122,954,420.37 20,993,693.27 466,202.18 21,459,895.45 0.00 0.00 101,960,727.10
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 21,374,270.53 1,177,587.39 90,128.17 1,267,715.56 0.00 0.00 20,196,683.14
TOTALS 1,200,116,952.89 402,428,690.90 22,171,280.66 1,646,802.85 23,818,083.51 0.00 0.00 380,257,410.24
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 320.19380305 54.67107622 1.21406818 55.88514440 265.52272682 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 593.45027313 32.69536414 2.50238187 35.19774601 560.75490899 B 5.060000 %
TOTALS 335.32456144 18.47426670 1.37220197 19.84646867 316.85029474
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 27
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 335,357.24
Section 5.8(iii) Servicing Fee per $1000 0.27943713
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 380,257,410.24
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 79,479.43
TOTAL 79,479.43
Section 5.8(viii) Realized Net Losses for Collection Period 212,727.43
Section 5.8(ix) Reserve Account Balance after Disbursement 9,000,877.15
Section 5.8(x) Specified Reserve Account Balance 9,000,877.15
Section 5.8(xi) Total Distribution Amount 24,735,802.83
Servicing Fee 335,357.24
Administration Fee 1,000.00
Noteholders Distribution Amount 22,550,367.95
Certficateholders Distribution Amount 1,267,715.56
Deposit to Reserve Account 581,362.08
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
October 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 365,000,000.00 190,249,534.66 27,466,297.03 489,892.55 27,956,189.58 0.00 0.00 162,783,237.63
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 24,239,899.11 1,298,755.19 75,749.68 1,374,504.87 0.00 0.00 22,941,143.92
TOTALS 1,299,883,047.00 536,869,433.77 28,765,052.22 1,586,512.23 30,351,564.45 0.00 0.00 508,104,381.55
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 521.23160181 75.25012885 1.34217137 76.59230022 445.98147296 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 745.77313044 39.95795194 2.33054089 42.28849283 705.81517850 B 3.750000 %
TOTALS 413.01364381 22.12895405 1.22050382 23.34945788 390.88468976
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 23
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 447,391.20
Section 5.8(iii) Servicing Fee per $1000 0.34417804
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 508,104,387.42
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 61,654.37
TOTAL 61,654.37
Section 5.8(viii) Realized Net Losses for Collection Period 276,365.10
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 32,077,292.53
Servicing Fee 447,391.20
Administration Fee 1,000.00
Noteholders Distribution Amount 28,977,059.58
Certficateholders Distribution Amount 1,374,504.87
Deposit to Reserve Account 1,277,336.88
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
October 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 570,000,000.00 471,046,875.87 47,318,639.24 1,369,961.33 48,688,600.57 0.00 0.00 423,728,236.63
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 45,859,109.07 2,241,036.26 159,360.40 2,400,396.66 0.00 0.00 43,618,072.81
TOTALS 2,024,000,000.00 1,015,305,984.94 49,559,675.50 3,290,335.06 52,850,010.56 0.00 0.00 965,746,309.44
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 826.39802784 83.01515656 2.40344093 85.41859749 743.38287128 A3 3.490000 %
A4 161581CD3 1,000.00000000 0.00000000 3.53333333 3.53333333 1,000.00000000 A4 4.240000 %
R 161581CE1 906.30650336 44.28925415 3.14941502 47.43866917 862.01724921 R 4.170000 %
TOTALS 501.63339177 24.48600568 1.62565961 26.11166530 477.14738609
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 19
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 846,088.32
Section 5.8(iii) Servicing Fee per $1000 0.41802783
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 965,746,309.51
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 116,751.25
TOTAL 116,751.25
Section 5.8(viii) Realized Net Losses for Collection Period 532,511.07
Section 5.8(ix) Reserve Account Balance after Disbursement 19,314,926.19
Section 5.8(x) Specified Reserve Account Balance 19,314,926.19
Section 5.8(xi) Total Distribution Amount 55,307,069.51
Servicing Fee 846,088.32
Administration Fee 1,000.00
Noteholders Distribution Amount 50,449,613.90
Certficateholders Distribution Amount 2,400,396.66
Deposit to Reserve Account 1,609,970.63
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
October 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 38,293,782.06 35,357,661.62 86,161.01 35,443,822.63 0.00 0.00 2,936,120.44
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 1,368,000,000.00 783,293,782.06 35,357,661.62 2,509,099.35 37,866,760.97 0.00 0.00 747,936,120.44
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 114.30979719 105.54525857 0.25719704 105.80245561 8.76453863 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 572.58317402 25.84624387 1.83413695 27.68038083 546.73693015
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 16
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 652,744.82
Section 5.8(iii) Servicing Fee per $1000 0.47715265
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 747,936,120.44
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 112,792.56
TOTAL 112,792.56
Section 5.8(viii) Realized Net Losses for Collection Period 216,043.66
Section 5.8(ix) Reserve Account Balance after Disbursement 13,088,882.11
Section 5.8(x) Specified Reserve Account Balance 13,088,882.11
Section 5.8(xi) Yield Supplement Account Balance 3,094,389.48
Section 5.8(xii) Total Distribution Amount 40,102,203.65
Servicing Fee 652,744.82
Administration Fee 1,000.00
Noteholders Distribution Amount 37,745,920.97
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 1,581,697.86
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
October 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 404,000,000.00 207,862,790.65 55,131,823.15 207,862.79 55,339,685.94 0.00 0.00 152,730,967.50
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 1,813,862,790.65 55,131,823.15 2,384,657.79 57,516,480.94 0.00 0.00 1,758,730,967.50
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 514.51185804 136.46490879 0.51451186 136.97942064 378.04694926 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 902.41929883 27.42876774 1.18639691 28.61516465 874.99053109
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 4
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 1,511,552.33
Section 5.8(iii) Servicing Fee per $1000 0.75201608
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 1,758,730,971.12
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 254,772.43
Section 5.8(ix) Reserve Account Balance after Disbursement 30,777,791.99
Section 5.8(x) Specified Reserve Account Balance 30,777,791.99
Section 5.8(xi) Yield Supplement Account Balance 3,266,979.12
Section 5.8(xii) Total Distribution Amount 63,277,163.52
Servicing Fee 1,511,552.33
Administration Fee 1,000.00
Noteholders Distribution Amount 57,430,970.94
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 4,248,130.25
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2003-B
Statement to Certificateholders
October 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 301,000,000.00 240,759,311.27 43,611,979.41 212,670.72 43,824,650.13 0.00 0.00 197,147,331.86
A2 390,000,000.00 390,000,000.00 0.00 416,000.00 416,000.00 0.00 0.00 390,000,000.00
A3 380,000,000.00 380,000,000.00 0.00 576,333.33 576,333.33 0.00 0.00 380,000,000.00
A4 391,500,000.00 391,500,000.00 0.00 838,462.50 838,462.50 0.00 0.00 391,500,000.00
CERT 37,500,000.00 37,500,000.00 0.00 75,937.50 75,937.50 0.00 0.00 37,500,000.00
TOTALS 1,500,000,000.00 1,439,759,311.27 43,611,979.41 2,119,404.05 45,731,383.46 0.00 0.00 1,396,147,331.86
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 799.86482150 144.89029704 0.70654724 145.59684429 654.97452445 A1 1.060000 %
A2 161581CX9 1,000.00000000 0.00000000 1.06666667 1.06666667 1,000.00000000 A2 1.280000 %
A3 161581CY7 1,000.00000000 0.00000000 1.51666666 1.51666666 1,000.00000000 A3 1.820000 %
A4 161581CZ4 1,000.00000000 0.00000000 2.14166667 2.14166667 1,000.00000000 A4 2.570000 %
CERT 161581DA8 1,000.00000000 0.00000000 2.02500000 2.02500000 1,000.00000000 CERT 2.430000 %
TOTALS 959.83954085 29.07465294 1.41293603 30.48758897 930.76488791
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
October 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 2
Due Period Beginning Date 09/01/03
Due Period End Date 09/30/03
Determination Date 10/10/03
Section 5.8(iii) Servicing Fee 1,199,799.43
Section 5.8(iii) Servicing Fee per $1000 0.79986629
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00066667
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,396,147,332.46
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 35,706.10
Section 5.8(ix) Reserve Account Balance after Disbursement 21,393,944.70
Section 5.8(x) Specified Reserve Account Balance 27,922,946.65
Section 5.8(xi) Yield Supplement Account Balance 3,486,082.26
Section 5.8(xii) Total Distribution Amount 50,076,035.17
Servicing Fee 1,199,799.43
Administration Fee 1,000.00
Noteholders Distribution Amount 45,655,445.96
Certficateholders Distribution Amount 75,937.50
Deposit to Reserve Account 3,143,852.28
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.