Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 238,000,000.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 35,317,671.39 7,062,267.51 170,702.08 7,232,969.59
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82
TOTALS 1,012,620,164.79 65,937,836.18 7,062,267.51 323,802.90 7,386,070.41
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 28,255,403.88
B1 0.00 0.00 30,620,164.79
TOTALS 0.00 0.00 58,875,568.67
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL
A1 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000
A3 0.00000000 0.00000000 0.00000000 0.00000000
A4 143.56776988 28.70840451 0.69391089 29.40231541
B1 1,000.00000000 0.00000000 4.99999987 4.99999987
TOTALS 65.11606076 6.97425131 0.31976738 7.29401869
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 5.549000 %
A2 0.00000000 A2 5.679000 %
A3 0.00000000 A3 5.700000 %
A4 114.85936537 A4 5.800000 %
B1 1,000.00000000 B1 6.000000 %
TOTALS 58.14180945
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
Statement to Certificateholders
March 15 2002
Due Period 49
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 54,948.20
Section 5.8(iii) Servicing Fee per $1000 0.05426339
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 58,875,568.67
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 27,218.20
TOTAL 27,218.20
Section 5.8(viii) Realized Net Losses for Collection Period 110,354.57
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 7,444,098.47
Servicing Fee 54,948.20
Administration Fee 1,000.00
Noteholders Distribution Amount 7,232,969.59
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 2,079.86
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 250,000,000.00 0.00 0.00 0.00 0.00
A2 200,000,000.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 0.00 0.00 0.00 0.00
A4 282,800,000.00 58,280,688.46 9,459,080.70 281,689.99 9,740,770.69
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22
TOTALS 1,086,404,142.65 90,884,831.11 9,459,080.70 446,069.21 9,905,149.91
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 48,821,607.76
B1 0.00 0.00 32,604,142.65
TOTALS 0.00 0.00 81,425,750.41
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL
A1 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000
A3 0.00000000 0.00000000 0.00000000 0.00000000
A4 206.08447122 33.44795156 0.99607493 34.44402649
B1 1,000.00000000 0.00000000 5.04166669 5.04166669
TOTALS 83.65655794 8.70677893 0.41059233 9.11737126
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 5.578000 %
A2 0.00000000 A2 5.729000 %
A3 0.00000000 A3 5.750000 %
A4 172.63651966 A4 5.800000 %
B1 1,000.00000000 B1 6.050000 %
TOTALS 74.94977901
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
Statement to Certificateholders
March 15 2002
Due Period 47
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 75,737.36
Section 5.8(iii) Servicing Fee per $1000 0.06971380
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 81,425,750.41
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 26,862.49
TOTAL 26,862.49
Section 5.8(viii) Realized Net Losses for Collection Period 190,663.94
Section 5.8(ix) Reserve Account Balance after Disbursement 8,122,295.38
Section 5.8(x) Specified Reserve Account Balance 8,148,031.07
Section 5.8(xi) Total Distribution Amount 9,981,887.27
Servicing Fee 75,737.36
Administration Fee 1,000.00
Noteholders Distribution Amount 9,740,770.69
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 0.00
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 258,000,000.00 0.00 0.00 0.00 0.00
A2 195,000,000.00 0.00 0.00 0.00 0.00
A3 325,000,000.00 0.00 0.00 0.00 0.00
A4 283,900,000.00 102,832,700.05 10,229,321.87 501,309.41 10,730,631.28
B1 32,889,211.45 11,206,717.64 316,370.78 56,033.59 372,404.37
TOTALS 1,094,789,211.45 114,039,417.69 10,545,692.65 557,343.00 11,103,035.65
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 92,603,378.18
B1 0.00 0.00 10,890,346.86
TOTALS 0.00 0.00 103,493,725.04
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL
A1 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000
A3 0.00000000 0.00000000 0.00000000 0.00000000
A4 362.21451233 36.03142610 1.76579574 37.79722184
B1 340.74145125 9.61928748 1.70370731 11.32299479
TOTALS 104.16563892 9.63262383 0.50908704 10.14171087
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 5.588000 %
A2 0.00000000 A2 5.747000 %
A3 0.00000000 A3 5.800000 %
A4 326.18308623 A4 5.850000 %
B1 331.12216377 B1 6.000000 %
TOTALS 94.53301508
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
Statement to Certificateholders
March 15 2002
Due Period 45
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 95,032.85
Section 5.8(iii) Servicing Fee per $1000 0.08680470
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 103,493,725.04
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 20,306.25
TOTAL 20,306.25
Section 5.8(viii) Realized Net Losses for Collection Period 142,363.24
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 11,231,306.41
Servicing Fee 95,032.85
Administration Fee 1,000.00
Noteholders Distribution Amount 10,730,631.28
Certficateholders Distribution Amount 372,404.37
Deposit to Reserve Account 32,237.91
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 259,000,000.00 0.00 0.00 0.00 0.00
A2 292,000,000.00 37,917,897.89 29,745,566.89 199,068.96 29,944,635.85
A3 397,000,000.00 397,000,000.00 0.00 2,054,475.00 2,054,475.00
A4 294,000,000.00 294,000,000.00 0.00 1,533,700.00 1,533,700.00
B1 38,466,538.08 30,608,328.73 919,965.99 165,284.98 1,085,250.97
TOTALS 1,280,466,538.08 759,526,226.62 30,665,532.88 3,952,528.94 34,618,061.82
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 8,172,331.00
A3 0.00 0.00 397,000,000.00
A4 0.00 0.00 294,000,000.00
B1 0.00 0.00 29,688,362.74
TOTALS 0.00 0.00 728,860,693.74
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL
A1 161581bk8 0.00000000 0.00000000 0.00000000 0.00000000
A2 161581bl6 129.85581469 101.86837976 0.68174301 102.55012277
A3 161581bm4 1,000.00000000 0.00000000 5.17500000 5.17500000
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667
B1 161581bp7 795.71311217 23.91600690 4.29685093 28.21285783
TOTALS 593.16366655 23.94871866 3.08678815 27.03550682
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 6.470000 %
A2 27.98743493 A2 6.300000 %
A3 1,000.00000000 A3 6.210000 %
A4 1,000.00000000 A4 6.260000 %
B1 771.79710527 B1 6.480000 %
TOTALS 569.21494788
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
Statement to Certificateholders
March 15 2002
Due Period 15
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 632,938.52
Section 5.8(iii) Servicing Fee per $1000 0.49430305
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 728,860,693.74
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 88,547.51
TOTAL 88,547.51
Section 5.8(viii) Realized Net Losses for Collection Period 628,302.10
Section 5.8(ix) Reserve Account Balance after Disbursement 16,399,365.61
Section 5.8(x) Specified Reserve Account Balance 16,399,365.61
Section 5.8(xi) Total Distribution Amount 36,006,956.05
Servicing Fee 632,938.52
Administration Fee 1,000.00
Noteholders Distribution Amount 33,532,810.85
Certficateholders Distribution Amount 1,085,250.97
Deposit to Reserve Account 754,955.71
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 279,000,000.00 15,632,007.49 15,632,007.49 44,499.11 15,676,506.60
A2 243,000,000.00 243,000,000.00 15,746,869.04 807,975.00 16,554,844.04
A3 384,000,000.00 384,000,000.00 0.00 1,456,000.00 1,456,000.00
A4 258,100,000.00 258,100,000.00 0.00 1,090,472.50 1,090,472.50
B 36,016,952.89 36,016,952.89 0.00 151,871.48 151,871.48
TOTALS 1,200,116,952.89 936,748,960.38 31,378,876.53 3,550,818.09 34,929,694.62
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 227,253,130.96
A3 0.00 0.00 384,000,000.00
A4 0.00 0.00 258,100,000.00
B 0.00 0.00 36,016,952.89
TOTALS 0.00 0.00 905,370,083.85
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL
A1 161581BQ5 56.02870068 56.02870068 0.15949502 56.18819570
A2 161581BR3 1,000.00000000 64.80193021 3.32500000 68.12693021
A3 161581BS1 1,000.00000000 0.00000000 3.79166667 3.79166667
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000
B 161581BU6 1,000.00000000 0.00000000 4.21666654 4.21666654
TOTALS 780.54806086 26.14651552 2.95872672 29.10524223
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 3.660000 %
A2 935.19806979 A2 3.990000 %
A3 1,000.00000000 A3 4.550000 %
A4 1,000.00000000 A4 5.070000 %
B 1,000.00000000 B 5.060000 %
TOTALS 754.40154534
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
Statement to Certificateholders
March 15 2002
Due Period 8
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 780,624.13
Section 5.8(iii) Servicing Fee per $1000 0.65045671
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 905,370,083.85
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 41,223.23
TOTAL 41,223.23
Section 5.8(viii) Realized Net Losses for Collection Period 617,493.84
Section 5.8(ix) Reserve Account Balance after Disbursement 20,370,826.89
Section 5.8(x) Specified Reserve Account Balance 20,370,826.89
Section 5.8(xi) Total Distribution Amount 36,786,823.14
Servicing Fee 780,624.13
Administration Fee 1,000.00
Noteholders Distribution Amount 34,777,823.14
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,075,504.39
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
March 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 280,000,000.00 150,842,873.12 36,224,386.21 255,762.47 36,480,148.68
A2 300,000,000.00 300,000,000.00 0.00 610,000.00 610,000.00
A3 365,000,000.00 365,000,000.00 0.00 939,875.00 939,875.00
A4 322,380,000.00 322,380,000.00 0.00 1,020,870.00 1,020,870.00
B 32,503,047.00 32,503,047.00 0.00 101,572.02 101,572.02
TOTALS 1,299,883,047.00 1,170,725,920.12 36,224,386.21 2,928,079.49 39,152,465.70
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 114,618,486.91
A2 0.00 0.00 300,000,000.00
A3 0.00 0.00 365,000,000.00
A4 0.00 0.00 322,380,000.00
B 0.00 0.00 32,503,047.00
TOTALS 0.00 0.00 1,134,501,533.91
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL
A1 161581BV4 538.72454686 129.37280789 0.91343739 130.28624529
A2 161581BW2 1,000.00000000 0.00000000 2.03333333 2.03333333
A3 161581BX0 1,000.00000000 0.00000000 2.57500000 2.57500000
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667
B 161581BZ5 1,000.00000000 0.00000000 3.12499994 3.12499994
TOTALS 900.63942508 27.86741953 2.25257149 30.11999102
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 409.35173896 A1 2.180000 %
A2 1,000.00000000 A2 2.440000 %
A3 1,000.00000000 A3 3.090000 %
A4 1,000.00000000 A4 3.800000 %
B 1,000.00000000 B 3.750000 %
TOTALS 872.77200555
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
Statement to Certificateholders
March 15 2002
Due Period 4
Due Period Beginning Date 02/01/02
Due Period End Date 02/28/02
Determination Date 03/08/02
Section 5.8(iii) Servicing Fee 975,604.94
Section 5.8(iii) Servicing Fee per $1000 0.75053286
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 1,134,501,539.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 25,948.70
TOTAL 25,948.70
Section 5.8(viii) Realized Net Losses for Collection Period 112,213.97
Section 5.8(ix) Reserve Account Balance after Disbursement 19,853,776.95
Section 5.8(x) Specified Reserve Account Balance 19,853,776.95
Section 5.8(xi) Total Distribution Amount 43,318,445.92
Servicing Fee 975,604.94
Administration Fee 1,000.00
Noteholders Distribution Amount 39,050,893.68
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 3,189,375.28
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.