Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
May 15 2002
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 21,119,225.04 6,727,748.99 102,076.25 6,829,825.24 0.00 0.00 14,391,476.05
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 51,739,389.83 6,727,748.99 255,177.07 6,982,926.06 0.00 0.00 45,011,640.84
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 85.85050829 27.34857313 0.41494411 27.76351724 58.50193516 A4 5.800000%
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000%
TOTALS 51.09456796 6.64390185 0.25199683 6.89589868 44.45066611
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
May 15 2002
Due Period 51
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 43,116.16
Section 5.8(iii) Servicing Fee per $1000 0.04257881
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 45,011,640.84
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 14,146.19
TOTAL 14,146.19
Section 5.8(viii) Realized Net Losses for Collection Period 44,127.68
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 7,091,456.80
Servicing Fee 43,116.16
Administration Fee 1,000.00
Noteholders Distribution Amount 6,829,825.24
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 64,414.58
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
May 15 2002
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 39,482,756.28 8,376,149.33 190,833.32 8,566,982.65 0.00 0.00 31,106,606.95
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 72,086,898.93 8,376,149.33 355,212.54 8,731,361.87 0.00 0.00 63,710,749.60
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 139.61370679 29.61863271 0.67479958 30.29343228 109.99507408 A4 5.800000%
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000%
TOTALS 66.35366720 7.70997551 0.32696170 8.03693720 58.64369170
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
May 15 2002
Due Period 49
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 60,072.42
Section 5.8(iii) Servicing Fee per $1000 0.05529473
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 63,710,749.60
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 22,079.33
TOTAL 22,079.33
Section 5.8(viii) Realized Net Losses for Collection Period 60,517.16
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 8,866,526.95
Servicing Fee 60,072.42
Administration Fee 1,000.00
Noteholders Distribution Amount 8,566,982.65
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 74,092.66
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
May 15 2002
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 81,913,431.33 10,106,809.12 399,327.98 10,506,137.10 0.00 0.00 71,806,622.21
B1 32,889,211.45 10,559,729.95 312,581.73 52,798.65 365,380.38 0.00 0.00 10,247,148.22
TOTALS 1,094,789,211.45 92,473,161.28 10,419,390.85 452,126.63 10,871,517.48 0.00 0.00 82,053,770.43
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 288.52916988 35.59989123 1.40657971 37.00647094 252.92927865 A4 5.850000%
B1 321.06972118 9.50408101 1.60534861 11.10942962 311.56564017 B1 6.000000%
TOTALS 84.46663551 9.51725751 0.41298053 9.93023805 74.94937799
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
May 15 2002
Due Period 47
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 77,060.97
Section 5.8(iii) Servicing Fee per $1000 0.07038887
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 82,053,770.43
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 11,837.80
TOTAL 11,837.80
Section 5.8(viii) Realized Net Losses for Collection Period 61,054.87
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 11,069,257.21
Servicing Fee 77,060.97
Administration Fee 1,000.00
Noteholders Distribution Amount 10,506,137.10
Certficateholders Distribution Amount 365,380.38
Deposit to Reserve Account 119,678.76
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
May 15 2002
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 397,000,000.00 373,535,996.48 32,027,576.55 1,933,048.78 33,960,625.33 0.00 0.00 341,508,419.93
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 28,709,919.40 990,543.60 155,033.56 1,145,577.16 0.00 0.00 27,719,375.80
TOTALS 1,280,466,538.08 696,245,915.88 33,018,120.15 3,621,782.34 36,639,902.49 0.00 0.00 663,227,795.73
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 940.89671657 80.67399635 4.86914050 85.54313685 860.22272023 A3 6.210000%
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000%
B1 161581bp7 746.36088489 25.75078625 4.03034865 29.78113491 720.61009864 B1 6.480000%
TOTALS 543.74393643 25.78600781 2.82848652 28.61449433 517.95792862
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
May 15 2002
Due Period 17
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 580,204.93
Section 5.8(iii) Servicing Fee per $1000 0.45311995
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 663,227,795.73
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 63,436.01
TOTAL 63,436.01
Section 5.8(viii) Realized Net Losses for Collection Period 222,601.30
Section 5.8(ix) Reserve Account Balance after Disbursement 14,922,625.40
Section 5.8(x) Specified Reserve Account Balance 14,922,625.40
Section 5.8(xi) Total Distribution Amount 38,533,379.69
Servicing Fee 580,204.93
Administration Fee 1,000.00
Noteholders Distribution Amount 35,494,325.33
Certficateholders Distribution Amount 1,145,577.16
Deposit to Reserve Account 1,312,272.27
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
May 15 2002
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 243,000,000.00 194,534,999.75 31,457,762.19 646,828.87 32,104,591.06 0.00 0.00 163,077,237.56
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 1,200,116,952.89 872,651,952.64 31,457,762.19 3,345,172.85 34,802,935.04 0.00 0.00 841,194,190.45
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 800.55555453 129.45581148 2.66184720 132.11765868 671.09974305 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 161581BU6 1,000.00000000 0.00000000 4.21666654 4.21666654 1,000.00000000 B 5.060000%
TOTALS 727.13909302 26.21224716 2.78737238 28.99961954 700.92684586
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
May 15 2002
Due Period 10
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 727,209.96
Section 5.8(iii) Servicing Fee per $1000 0.60594924
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 841,194,190.45
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 46,514.86
TOTAL 46,514.86
Section 5.8(viii) Realized Net Losses for Collection Period 338,373.92
Section 5.8(ix) Reserve Account Balance after Disbursement 18,926,869.29
Section 5.8(x) Specified Reserve Account Balance 18,926,869.29
Section 5.8(xi) Total Distribution Amount 37,005,615.66
Servicing Fee 727,209.96
Administration Fee 1,000.00
Noteholders Distribution Amount 34,651,063.56
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,474,470.66
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
May 15 2002
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 78,071,830.23 38,001,511.17 141,830.49 38,143,341.66 0.00 0.00 40,070,319.06
A2 300,000,000.00 300,000,000.00 0.00 610,000.00 610,000.00 0.00 0.00 300,000,000.00
A3 365,000,000.00 365,000,000.00 0.00 939,875.00 939,875.00 0.00 0.00 365,000,000.00
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 32,503,047.00 0.00 101,572.02 101,572.02 0.00 0.00 32,503,047.00
TOTALS 1,299,883,047.00 1,097,954,877.23 38,001,511.17 2,814,147.51 40,815,658.68 0.00 0.00 1,059,953,366.06
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 161581BV4 278.82796511 135.71968275 0.50653746 136.22622021 143.10828236 A1 2.180000%
A2 161581BW2 1,000.00000000 0.00000000 2.03333333 2.03333333 1,000.00000000 A2 2.440000%
A3 161581BX0 1,000.00000000 0.00000000 2.57500000 2.57500000 1,000.00000000 A3 3.090000%
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000%
B 161581BZ5 1,000.00000000 0.00000000 3.12499994 3.12499994 1,000.00000000 B 3.750000%
TOTALS 844.65666335 29.23456172 2.16492362 31.39948534 815.42210163
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
May 15 2002
Due Period 6
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 914,962.40
Section 5.8(iii) Servicing Fee per $1000 0.70388056
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 1,059,953,371.93
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 13,402.19
TOTAL 13,402.19
Section 5.8(viii) Realized Net Losses for Collection Period 359,730.96
Section 5.8(ix) Reserve Account Balance after Disbursement 18,549,184.01
Section 5.8(x) Specified Reserve Account Balance 18,549,184.01
Section 5.8(xi) Total Distribution Amount 44,786,425.20
Servicing Fee 914,962.40
Administration Fee 1,000.00
Noteholders Distribution Amount 40,714,086.66
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 3,054,804.12
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
May 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 371,847,808.53 65,843,995.76 601,928.64 66,445,924.40 0.00 0.00 306,003,812.77
A2 460,000,000.00 460,000,000.00 0.00 1,008,166.67 1,008,166.67 0.00 0.00 460,000,000.00
A3 570,000,000.00 570,000,000.00 0.00 1,657,750.00 1,657,750.00 0.00 0.00 570,000,000.00
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 0.00 175,835.00 175,835.00 0.00 0.00 50,600,000.00
TOTALS 2,024,000,000.00 1,950,847,808.53 65,843,995.76 5,204,693.64 71,048,689.40 0.00 0.00 1,885,003,812.77
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 161581CA9 835.61305288 147.96403542 1.35264863 149.31668404 687.64901746 A1 1.942500%
A2 161581CB7 1,000.00000000 0.00000000 2.19166667 2.19166667 1,000.00000000 A2 2.630000%
A3 161581CC5 1,000.00000000 0.00000000 2.90833333 2.90833333 1,000.00000000 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 0.00000000 3.47500000 3.47500000 1,000.00000000 R 4.170000%
TOTALS 963.85761291 32.53161846 2.57148895 35.10310741 931.32599445
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 2002-A
Statement to Certificateholders
May 15 2002
Due Period 2
Due Period Beginning Date 04/01/02
Due Period End Date 04/30/02
Determination Date 05/10/02
Section 5.8(iii) Servicing Fee 1,625,706.51
Section 5.8(iii) Servicing Fee per $1000 0.80321468
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 1,885,003,812.84
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 1,532.96
Section 5.8(ix) Reserve Account Balance after Disbursement 23,626,371.77
Section 5.8(x) Specified Reserve Account Balance 37,700,076.26
Section 5.8(xi) Total Distribution Amount 77,692,702.14
Servicing Fee 1,625,706.51
Administration Fee 1,000.00
Noteholders Distribution Amount 70,872,854.40
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 5,017,306.23
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.