Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
July 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 397,000,000.00 312,323,923.28 26,045,743.16 1,616,276.30 27,662,019.46 0.00 0.00 286,278,180.12
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 26,816,762.50 805,538.45 144,810.52 950,348.97 0.00 0.00 26,011,224.05
TOTALS 1,280,466,538.08 633,140,685.78 26,851,281.61 3,294,786.82 30,146,068.43 0.00 0.00 606,289,404.17
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 786.71013421 65.60640594 4.07122494 69.67763088 721.10372826 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 697.14520304 20.94127754 3.76458416 24.70586170 676.20392550 B1 6.480000 %
TOTALS 494.46093822 20.96992058 2.57311435 23.54303493 473.49101764
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
July 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 19
Due Period Beginning Date 06/01/02
Due Period End Date 06/30/02
Determination Date 07/10/02
Section 5.8(iii) Servicing Fee 527,617.24
Section 5.8(iii) Servicing Fee per $1000 0.41205078
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 606,289,404.17
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 23,331.91
TOTAL 23,331.91
Section 5.8(viii) Realized Net Losses for Collection Period 348,864.56
Section 5.8(ix) Reserve Account Balance after Disbursement 13,641,511.59
Section 5.8(x) Specified Reserve Account Balance 13,641,511.59
Section 5.8(xi) Total Distribution Amount 31,395,849.81
Servicing Fee 527,617.24
Administration Fee 1,000.00
Noteholders Distribution Amount 29,195,719.46
Certficateholders Distribution Amount 950,348.97
Deposit to Reserve Account 721,164.14
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
July 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 243,000,000.00 131,584,281.65 27,773,527.83 437,517.74 28,211,045.57 0.00 0.00 103,810,753.82
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 1,200,116,952.89 809,701,234.54 27,773,527.83 3,135,861.72 30,909,389.55 0.00 0.00 781,927,706.71
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 161581BQ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 3.660000 %
A2 161581BR3 541.49910144 114.29435321 1.80048453 116.09483774 427.20474823 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 674.68527346 23.14235105 2.61296344 25.75531449 651.54292240
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
July 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 12
Due Period Beginning Date 06/01/02
Due Period End Date 06/30/02
Determination Date 07/10/02
Section 5.8(iii) Servicing Fee 674,751.03
Section 5.8(iii) Servicing Fee per $1000 0.56223773
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 781,927,706.71
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 105,233.44
TOTAL 105,233.44
Section 5.8(viii) Realized Net Losses for Collection Period 417,259.48
Section 5.8(ix) Reserve Account Balance after Disbursement 17,593,373.40
Section 5.8(x) Specified Reserve Account Balance 17,593,373.40
Section 5.8(xi) Total Distribution Amount 32,485,387.53
Servicing Fee 674,751.03
Administration Fee 1,000.00
Noteholders Distribution Amount 30,757,518.07
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 900,246.95
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
July 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 4,868,810.04 4,868,810.04 8,255.34 4,877,065.38 0.00 0.00 0.00
A2 300,000,000.00 300,000,000.00 27,925,458.82 610,000.00 28,535,458.82 0.00 0.00 272,074,541.18
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 1,024,751,857.04 32,794,268.86 2,680,572.36 35,474,841.22 0.00 0.00 991,957,588.18
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 17.38860729 17.38860729 0.02948336 17.41809064 0.00000000 A1 2.180000 %
A2 161581BW2 1,000.00000000 93.08486273 2.03333333 95.11819607 906.91513727 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 788.34158150 25.22863033 2.06216426 27.29079458 763.11295118
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
July 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 8
Due Period Beginning Date 06/01/02
Due Period End Date 06/30/02
Determination Date 07/10/02
Section 5.8(iii) Servicing Fee 853,959.89
Section 5.8(iii) Servicing Fee per $1000 0.65695132
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 991,957,594.05
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 20,236.48
TOTAL 20,236.48
Section 5.8(viii) Realized Net Losses for Collection Period 529,298.83
Section 5.8(ix) Reserve Account Balance after Disbursement 17,359,257.90
Section 5.8(x) Specified Reserve Account Balance 17,359,257.90
Section 5.8(xi) Total Distribution Amount 38,535,893.89
Servicing Fee 853,959.89
Administration Fee 1,000.00
Noteholders Distribution Amount 35,373,269.20
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 2,206,092.78
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
July 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 249,335,522.71 53,830,715.88 376,704.42 54,207,420.30 0.00 0.00 195,504,806.83
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 1,828,335,522.71 53,830,715.88 4,979,469.42 58,810,185.30 0.00 0.00 1,774,504,806.83
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 560.30454542 120.96790085 0.84652679 121.81442764 439.33664456 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 903.32782743 26.59620350 2.46021216 29.05641566 876.73162393
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
July 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 4
Due Period Beginning Date 06/01/02
Due Period End Date 06/30/02
Determination Date 07/10/02
Section 5.8(iii) Servicing Fee 1,523,612.94
Section 5.8(iii) Servicing Fee per $1000 0.75277319
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 1,774,504,806.90
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 165,559.15
Section 5.8(ix) Reserve Account Balance after Disbursement 31,928,423.93
Section 5.8(x) Specified Reserve Account Balance 35,490,096.14
Section 5.8(xi) Total Distribution Amount 64,071,546.11
Servicing Fee 1,523,612.94
Administration Fee 1,000.00
Noteholders Distribution Amount 58,634,350.30
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 3,736,747.87
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1 of 2
- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
July 15, 2002
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- ------------------------------------------------------------------------------------------------------------------------------------
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A1 288,000,000.00 288,000,000.00 50,990,648.17 601,879.20 51,592,527.37 0.00 0.00 237,009,351.83
A2 335,000,000.00 335,000,000.00 0.00 979,875.00 979,875.00 0.00 0.00 335,000,000.00
A3 365,000,000.00 365,000,000.00 0.00 1,415,591.67 1,415,591.67 0.00 0.00 365,000,000.00
A4 345,800,000.00 345,800,000.00 0.00 1,577,136.17 1,577,136.17 0.00 0.00 345,800,000.00
CERT 34,200,000.00 34,200,000.00 0.00 157,092.00 157,092.00 0.00 0.00 34,200,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 1,368,000,000.00 1,368,000,000.00 50,990,648.17 4,731,574.04 55,722,222.21 0.00 0.00 1,317,009,351.83
- ------------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------------------------- ------------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- -------------------------------------------------------------------------------------------------------- ------------------------
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
- -------------------------------------------------------------------------------------------------------- ------------------------
A1 161581CL5 1,000.00000000 177.05086170 2.08985833 179.14072003 822.94913830 A1 1.929100 %
A2 161581CM3 1,000.00000000 0.00000000 2.92500000 2.92500000 1,000.00000000 A2 2.700000 %
A3 161581CN1 1,000.00000000 0.00000000 3.87833334 3.87833334 1,000.00000000 A3 3.580000 %
A4 161581CP6 1,000.00000000 0.00000000 4.56083334 4.56083334 1,000.00000000 A4 4.210000 %
CERT 161581CQ4 1,000.00000000 0.00000000 4.59333333 4.59333333 1,000.00000000 CERT 4.240000 %
- -------------------------------------------------------------------------------------------------------- ------------------------
TOTALS 1,000.00000000 37.27386562 3.45875295 40.73261857 962.72613438
- --------------------------------------------------------------------------------------------------------
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
JPMorgan LOGO
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2 of 2
- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 2002-B
July 15, 2002
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 1
Due Period Beginning Date 06/01/02
Due Period End Date 06/30/02
Determination Date 07/10/02
Section 5.8(iii) Servicing Fee 1,140,000.00
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 0.00073099
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,317,009,351.83
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 0.00
Section 5.8(ix) Reserve Account Balance after Disbursement 12,764,171.05
Section 5.8(x) Specified Reserve Account Balance 23,047,663.66
Section 5.8(xi) Yield Supplement Account Balance 6,727,351.91
Section 5.8(xii) Total Distribution Amount 59,367,393.26
Servicing Fee 1,140,000.00
Administration Fee 1,000.00
Noteholders Distribution Amount 55,565,130.21
Certficateholders Distribution Amount 157,092.00
Deposit to Reserve Account 2,504,171.05
JPMorgan LOGO
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.