Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
June 17 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 14,391,476.05 14,391,476.05 69,558.80 14,461,034.85 0.00 0.00 0.00
B1 30,620,164.79 30,620,164.79 30,620,164.79 153,100.82 30,773,265.61 0.00 0.00 0.00
TOTALS 1,012,620,164.79 45,011,640.84 45,011,640.84 222,659.62 45,234,300.46 0.00 0.00 0.00
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 58.50193516 58.50193516 0.28275935 58.78469451 0.00000000 A4 5.800000 %
B1 1,000.00000000 1,000.00000000 4.99999987 1,004.99999987 0.00000000 B1 6.000000 %
TOTALS 44.45066611 44.45066611 0.21988464 44.67055075 0.00000000
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
June 17 2002
Due Period 52
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 37,509.70
Section 5.8(iii) Servicing Fee per $1000 0.03704222
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 12,941.99
TOTAL 12,941.99
Section 5.8(viii) Realized Net Losses for Collection Period 26,723.81
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 45,335,815.16
Servicing Fee 37,509.70
Administration Fee 1,000.00
Noteholders Distribution Amount 14,461,034.85
Certficateholders Distribution Amount 30,773,265.61
Deposit to Reserve Account 63,005.00
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
June 17 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 31,106,606.95 31,106,606.95 150,348.60 31,256,955.55 0.00 0.00 0.00
B1 32,604,142.65 32,604,142.65 32,604,142.65 164,379.22 32,768,521.87 0.00 0.00 0.00
TOTALS 1,086,404,142.65 63,710,749.60 63,710,749.60 314,727.82 64,025,477.42 0.00 0.00 0.00
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 109.99507408 109.99507408 0.53164286 110.52671694 0.00000000 A4 5.800000 %
B1 1,000.00000000 1,000.00000000 5.04166669 1,005.04166669 0.00000000 B1 6.050000 %
TOTALS 58.64369170 58.64369170 0.28969682 58.93338851 0.00000000
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
June 17 2002
Due Period 50
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 53,092.29
Section 5.8(iii) Servicing Fee per $1000 0.04886974
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 32,086.08
TOTAL 32,086.08
Section 5.8(viii) Realized Net Losses for Collection Period 45,065.39
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 64,159,280.32
Servicing Fee 53,092.29
Administration Fee 1,000.00
Noteholders Distribution Amount 31,256,955.55
Certficateholders Distribution Amount 32,768,521.87
Deposit to Reserve Account 79,710.61
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
June 17 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 71,806,622.21 71,806,622.21 350,057.28 72,156,679.49 0.00 0.00 0.00
B1 32,889,211.45 10,247,148.22 10,247,148.22 51,235.74 10,298,383.96 0.00 0.00 0.00
TOTALS 1,094,789,211.45 82,053,770.43 82,053,770.43 401,293.02 82,455,063.45 0.00 0.00 0.00
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 252.92927865 252.92927865 1.23303022 254.16230888 0.00000000 A4 5.850000 %
B1 311.56564017 311.56564017 1.55782817 313.12346833 0.00000000 B1 6.000000 %
TOTALS 74.94937799 74.94937799 0.36654820 75.31592620 0.00000000
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
June 17 2002
Due Period 48
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 68,378.14
Section 5.8(iii) Servicing Fee per $1000 0.06245781
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 11,312.68
TOTAL 11,312.68
Section 5.8(viii) Realized Net Losses for Collection Period 29,610.32
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 82,648,463.64
Servicing Fee 68,378.14
Administration Fee 1,000.00
Noteholders Distribution Amount 72,156,679.49
Certficateholders Distribution Amount 10,298,383.96
Deposit to Reserve Account 124,022.05
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
June 17 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 397,000,000.00 341,508,419.93 29,184,496.65 1,767,306.07 30,951,802.72 0.00 0.00 312,323,923.28
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 27,719,375.80 902,613.30 149,684.63 1,052,297.93 0.00 0.00 26,816,762.50
TOTALS 1,280,466,538.08 663,227,795.73 30,087,109.95 3,450,690.70 33,537,800.65 0.00 0.00 633,140,685.78
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 860.22272023 73.51258602 4.45165257 77.96423859 786.71013421 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 720.61009864 23.46489560 3.89129455 27.35619015 697.14520304 B1 6.480000 %
TOTALS 517.95792862 23.49699040 2.69486988 26.19186027 494.46093822
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
June 17 2002
Due Period 18
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 552,689.83
Section 5.8(iii) Servicing Fee per $1000 0.43163161
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 633,140,685.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 49,276.80
TOTAL 49,276.80
Section 5.8(viii) Realized Net Losses for Collection Period 406,977.43
Section 5.8(ix) Reserve Account Balance after Disbursement 14,245,665.43
Section 5.8(x) Specified Reserve Account Balance 14,245,665.43
Section 5.8(xi) Total Distribution Amount 35,152,225.55
Servicing Fee 552,689.83
Administration Fee 1,000.00
Noteholders Distribution Amount 32,485,502.72
Certficateholders Distribution Amount 1,052,297.93
Deposit to Reserve Account 1,060,735.07
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
June 17 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 243,000,000.00 163,077,237.56 31,492,955.91 542,231.81 32,035,187.72 0.00 0.00 131,584,281.65
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 1,200,116,952.89 841,194,190.45 31,492,955.91 3,240,575.79 34,733,531.70 0.00 0.00 809,701,234.54
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 671.09974305 129.60064160 2.23140663 131.83204823 541.49910144 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 700.92684586 26.24157240 2.70021666 28.94178906 674.68527346
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
June 17 2002
Due Period 11
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 700,995.16
Section 5.8(iii) Servicing Fee per $1000 0.58410571
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 809,701,234.54
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 33,992.81
TOTAL 33,992.81
Section 5.8(viii) Realized Net Losses for Collection Period 331,463.18
Section 5.8(ix) Reserve Account Balance after Disbursement 18,218,277.78
Section 5.8(x) Specified Reserve Account Balance 18,218,277.78
Section 5.8(xi) Total Distribution Amount 36,840,068.51
Servicing Fee 700,995.16
Administration Fee 1,000.00
Noteholders Distribution Amount 34,581,660.22
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,404,541.65
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
June 17 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 40,070,319.06 35,201,509.02 80,073.85 35,281,582.87 0.00 0.00 4,868,810.04
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 1,059,953,366.06 35,201,509.02 2,752,390.87 37,953,899.89 0.00 0.00 1,024,751,857.04
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 143.10828236 125.71967507 0.28597804 126.00565311 17.38860729 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 815.42210163 27.08052013 2.11741424 29.19793437 788.34158150
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
June 17 2002
Due Period 7
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 883,294.48
Section 5.8(iii) Servicing Fee per $1000 0.67951842
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 1,024,751,862.91
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 33,735.01
TOTAL 33,735.01
Section 5.8(viii) Realized Net Losses for Collection Period 322,420.41
Section 5.8(ix) Reserve Account Balance after Disbursement 17,933,157.60
Section 5.8(x) Specified Reserve Account Balance 17,933,157.60
Section 5.8(xi) Total Distribution Amount 41,753,869.78
Servicing Fee 883,294.48
Administration Fee 1,000.00
Noteholders Distribution Amount 37,852,327.87
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 2,915,675.41
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
June 17 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 306,003,812.77 56,668,290.06 544,878.04 57,213,168.10 0.00 0.00 249,335,522.71
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 1,885,003,812.77 56,668,290.06 5,147,643.04 61,815,933.10 0.00 0.00 1,828,335,522.71
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 687.64901746 127.34447204 1.22444503 128.56891708 560.30454542 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 931.32599445 27.99816703 2.54330190 30.54146892 903.32782743
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
June 17 2002
Due Period 3
Due Period Beginning Date 05/01/02
Due Period End Date 05/31/02
Determination Date 06/10/02
Section 5.8(iii) Servicing Fee 1,570,836.51
Section 5.8(iii) Servicing Fee per $1000 0.77610500
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 1,828,335,522.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 20,172.83
TOTAL 20,172.83
Section 5.8(viii) Realized Net Losses for Collection Period 34,926.96
Section 5.8(ix) Reserve Account Balance after Disbursement 28,191,676.06
Section 5.8(x) Specified Reserve Account Balance 36,566,710.46
Section 5.8(xi) Total Distribution Amount 67,953,073.90
Servicing Fee 1,570,836.51
Administration Fee 1,000.00
Noteholders Distribution Amount 61,640,098.10
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 4,565,304.29
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.