Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
December 17, 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 238,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 61,691,669.13 9,669,441.95 298,176.40 9,967,618.35 0.00 0.00 52,022,227.18
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82 0.00 0.00 30,620,164.79
TOTALS 1,012,620,164.79 92,311,833.92 9,669,441.95 451,277.22 10,120,719.17 0.00 0.00 82,642,391.97
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.549000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.679000%
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.700000%
A4 250.77914280 39.30667459 1.21209919 40.51877378 211.47246821 A4 5.800000%
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000%
TOTALS 91.16136250 9.54893284 0.44565301 9.99458585 81.61242966
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 1998-A
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 46
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 76,926.53
Section 5.8(iii) Servicing Fee per $1000 0.07596780
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00098754
Section 5.8(vi) Pool Balance at the end of the Collection Period 82,642,391.97
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 90,090.79
TOTAL 90,090.79
Section 5.8(viii) Realized Net Losses for Collection Period 125,932.59
Section 5.8(ix) Reserve Account Balance after Disbursement 7,594,651.24
Section 5.8(x) Specified Reserve Account Balance 7,594,651.24
Section 5.8(xi) Total Distribution Amount 10,260,540.73
Servicing Fee 76,926.53
Administration Fee 1,000.00
Noteholders Distribution Amount 9,967,618.35
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 61,895.03
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
December 17, 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 250,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 200,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 282,800,000.00 91,398,188.86 11,742,294.57 441,757.91 12,184,052.48 0.00 0.00 79,655,894.29
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22 0.00 0.00 32,604,142.65
TOTALS 1,086,404,142.65 124,002,331.51 11,742,294.57 606,137.13 12,348,431.70 0.00 0.00 112,260,036.94
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.578000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.729000%
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.750000%
A4 323.19020106 41.52155081 1.56208596 43.08363678 281.66865025 A4 5.800000%
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000%
TOTALS 114.14014973 10.80840371 0.55792969 11.36633341 103.33174602
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 1998-B
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 44
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 103,335.28
Section 5.8(iii) Servicing Fee per $1000 0.09511679
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00092047
Section 5.8(vi) Pool Balance at the end of the Collection Period 112,260,036.94
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 113,163.91
TOTAL 113,163.91
Section 5.8(viii) Realized Net Losses for Collection Period 125,943.25
Section 5.8(ix) Reserve Account Balance after Disbursement 8,148,031.07
Section 5.8(x) Specified Reserve Account Balance 8,148,031.07
Section 5.8(xi) Total Distribution Amount 12,566,839.11
Servicing Fee 103,335.28
Administration Fee 1,000.00
Noteholders Distribution Amount 12,184,052.48
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 114,072.13
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
December 17, 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 258,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 195,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 325,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 283,900,000.00 138,008,961.04 12,379,238.00 672,793.69 13,052,031.69 0.00 0.00 125,629,723.04
B1 32,889,211.45 12,294,643.24 382,863.03 61,473.22 444,336.25 0.00 0.00 11,911,780.21
TOTALS 1,094,789,211.45 150,303,604.28 12,762,101.03 734,266.91 13,496,367.94 0.00 0.00 137,541,503.25
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.588000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.747000%
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.800000%
A4 486.11821430 43.60421980 2.36982631 45.97404611 442.51399451 A4 5.850000%
B1 373.81994575 11.64099147 1.86909984 13.51009132 362.17895428 B1 6.000000%
TOTALS 137.28999401 11.65713079 0.67069250 12.32782329 125.63286321
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 1998-C
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 125,253.00
Section 5.8(iii) Servicing Fee per $1000 0.11440833
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00091342
Section 5.8(vi) Pool Balance at the end of the Collection Period 137,541,503.25
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 90,875.31
TOTAL 90,875.31
Section 5.8(viii) Realized Net Losses for Collection Period 86,160.06
Section 5.8(ix) Reserve Account Balance after Disbursement 8,210,919.09
Section 5.8(x) Specified Reserve Account Balance 8,210,919.09
Section 5.8(xi) Total Distribution Amount 13,808,199.62
Servicing Fee 125,253.00
Administration Fee 1,000.00
Noteholders Distribution Amount 13,052,031.69
Certficateholders Distribution Amount 444,336.25
Deposit to Reserve Account 185,578.68
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
December 17, 2001
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 292,000,000.00 139,118,758.19 34,888,892.02 730,373.48 35,619,265.50 0.00 0.00 104,229,866.17
A3 397,000,000.00 397,000,000.00 0.00 2,054,475.00 2,054,475.00 0.00 0.00 397,000,000.00
A4 294,000,000.00 294,000,000.00 0.00 1,533,700.00 1,533,700.00 0.00 0.00 294,000,000.00
B1 38,466,538.08 33,738,252.25 1,079,037.90 182,186.56 1,261,224.46 0.00 0.00 32,659,214.35
TOTALS 1,280,466,538.08 863,857,010.44 35,967,929.92 4,500,735.04 40,468,664.96 0.00 0.00 827,889,080.52
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 476.43410339 119.48250692 2.50127904 121.98378596 356.95159647 A2 6.300000%
A3 161581bm4 1,000.00000000 0.00000000 5.17500000 5.17500000 1,000.00000000 A3 6.210000%
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000%
B1 161581bp7 877.08054673 28.05133900 4.73623490 32.78757390 849.02920773 B1 6.480000%
TOTALS 674.64239381 28.08970703 3.51491812 31.60462516 646.55268677
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2000-A
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 12
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 719,880.84
Section 5.8(iii) Servicing Fee per $1000 0.56220199
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 827,889,080.52
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 120,233.28
TOTAL 120,233.28
Section 5.8(viii) Realized Net Losses for Collection Period 527,410.18
Section 5.8(ix) Reserve Account Balance after Disbursement 18,627,504.31
Section 5.8(x) Specified Reserve Account Balance 18,627,504.31
Section 5.8(xi) Total Distribution Amount 42,478,014.31
Servicing Fee 719,880.84
Administration Fee 1,000.00
Noteholders Distribution Amount 39,207,440.50
Certficateholders Distribution Amount 1,261,224.46
Deposit to Reserve Account 1,288,468.51
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
December 17, 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 279,000,000.00 120,709,179.03 35,134,831.95 392,707.20 35,527,539.15 0.00 0.00 85,574,347.08
A2 243,000,000.00 243,000,000.00 0.00 807,975.00 807,975.00 0.00 0.00 243,000,000.00
A3 384,000,000.00 384,000,000.00 0.00 1,456,000.00 1,456,000.00 0.00 0.00 384,000,000.00
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 36,016,952.89 0.00 151,871.48 151,871.48 0.00 0.00 36,016,952.89
TOTALS 1,200,116,952.89 1,041,826,131.92 35,134,831.95 3,899,026.18 39,033,858.13 0.00 0.00 1,006,691,299.97
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 432.64938720 125.93129731 1.40755269 127.33885000 306.71808989 A1 3.660000%
A2 161581BR3 1,000.00000000 0.00000000 3.32500000 3.32500000 1,000.00000000 A2 3.990000%
A3 161581BS1 1,000.00000000 0.00000000 3.79166667 3.79166667 1,000.00000000 A3 4.550000%
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000%
B N/A 1,000.00000000 0.00000000 4.21666654 4.21666654 1,000.00000000 B 5.060000%
TOTALS 868.10383722 29.27617335 3.24887185 32.52504519 838.82766388
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-A
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 5
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 868,188.44
Section 5.8(iii) Servicing Fee per $1000 0.72341986
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 1,006,691,299.97
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 46,874.88
TOTAL 46,874.88
Section 5.8(viii) Realized Net Losses for Collection Period 185,743.89
Section 5.8(ix) Reserve Account Balance after Disbursement 22,650,554.25
Section 5.8(x) Specified Reserve Account Balance 22,650,554.25
Section 5.8(xi) Total Distribution Amount 42,071,769.18
Servicing Fee 868,188.44
Administration Fee 1,000.00
Noteholders Distribution Amount 38,881,986.65
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 2,168,722.61
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
December 17, 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 280,000,000.00 280,000,000.00 48,117,893.99 695,177.78 48,813,071.77 0.00 0.00 231,882,106.01
A2 300,000,000.00 300,000,000.00 0.00 793,000.00 793,000.00 0.00 0.00 300,000,000.00
A3 365,000,000.00 365,000,000.00 0.00 1,221,837.50 1,221,837.50 0.00 0.00 365,000,000.00
A4 322,380,000.00 322,380,000.00 0.00 1,327,131.00 1,327,131.00 0.00 0.00 322,380,000.00
CERT 32,503,047.00 32,503,047.00 0.00 132,043.63 132,043.63 0.00 0.00 32,503,047.00
TOTALS 1,299,883,047.00 1,299,883,047.00 48,117,893.99 4,169,189.91 52,287,083.90 0.00 0.00 1,251,765,153.01
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 1,000.00000000 171.84962139 2.48277779 174.33239918 828.15037861 A1 2.180000%
A2 161581BW2 1,000.00000000 0.00000000 2.64333333 2.64333333 1,000.00000000 A2 2.440000%
A3 161581BX0 1,000.00000000 0.00000000 3.34750000 3.34750000 1,000.00000000 A3 3.090000%
A4 161581BY8 1,000.00000000 0.00000000 4.11666667 4.11666667 1,000.00000000 A4 3.800000%
CERT 161581BZ5 1,000.00000000 0.00000000 4.06250005 4.06250005 1,000.00000000 CERT 3.750000%
TOTALS 1,000.00000000 37.01709481 3.20735771 40.22445252 962.98290519
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
JPMorgan Chase Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: (212) 946-8552
Email: maria.inoa@chase.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
December 17, 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 1
Due Period Beginning Date 11/01/01
Due Period End Date 11/30/01
Determination Date 12/10/01
Section 5.8(iii) Servicing Fee 1,083,235.87
Section 5.8(iii) Servicing Fee per $1000 0.83333333
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 1,251,765,153.01
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 9,387.29
TOTAL 9,387.29
Section 5.8(viii) Realized Net Losses for Collection Period 0.00
Section 5.8(ix) Reserve Account Balance after Disbursement 13,392,223.91
Section 5.8(x) Specified Reserve Account Balance 21,905,890.18
Section 5.8(xi) Total Distribution Amount 57,014,420.78
Servicing Fee 1,083,235.87
Administration Fee 1,000.00
Noteholders Distribution Amount 52,155,040.27
Certficateholders Distribution Amount 132,043.63
Deposit to Reserve Account 3,643,101.01
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.