Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
August 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 397,000,000.00 286,278,180.12 29,365,075.38 1,481,489.58 30,846,564.96 0.00 0.00 256,913,104.74
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 26,011,224.05 908,198.21 140,460.61 1,048,658.82 0.00 0.00 25,103,025.84
TOTALS 1,280,466,538.08 606,289,404.17 30,273,273.59 3,155,650.19 33,428,923.78 0.00 0.00 576,016,130.58
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 721.10372826 73.96744428 3.73171179 77.69915607 647.13628398 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 676.20392550 23.61008438 3.65150120 27.26158558 652.59384111 B1 6.480000 %
TOTALS 473.49101764 23.64237775 2.46445346 26.10683121 449.84863989
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
August 15 2002
Due Period 20
Due Period Beginning Date 07/01/02
Due Period End Date 07/31/02
Determination Date 08/09/02
Section 5.8(iii) Servicing Fee 505,241.17
Section 5.8(iii) Servicing Fee per $1000 0.39457585
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 576,016,130.58
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 447,207.41
Section 5.8(ix) Reserve Account Balance after Disbursement 12,960,362.94
Section 5.8(x) Specified Reserve Account Balance 12,960,362.94
Section 5.8(xi) Total Distribution Amount 34,969,377.55
Servicing Fee 505,241.17
Administration Fee 1,000.00
Noteholders Distribution Amount 32,380,264.96
Certficateholders Distribution Amount 1,048,658.82
Deposit to Reserve Account 1,034,212.60
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
August 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 243,000,000.00 103,810,753.82 31,604,499.45 345,170.76 31,949,670.21 0.00 0.00 72,206,254.37
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 1,200,116,952.89 781,927,706.71 31,604,499.45 3,043,514.74 34,648,014.19 0.00 0.00 750,323,207.26
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 427.20474823 130.05966852 1.42045580 131.48012432 297.14507971 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 651.54292240 26.33451629 2.53601512 28.87053141 625.20840611
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
August 15 2002
Due Period 13
Due Period Beginning Date 07/01/02
Due Period End Date 07/31/02
Determination Date 08/09/02
Section 5.8(iii) Servicing Fee 651,606.42
Section 5.8(iii) Servicing Fee per $1000 0.54295243
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 750,323,207.26
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 12,186.00
TOTAL 12,186.00
Section 5.8(viii) Realized Net Losses for Collection Period 349,666.30
Section 5.8(ix) Reserve Account Balance after Disbursement 16,882,272.16
Section 5.8(x) Specified Reserve Account Balance 16,882,272.16
Section 5.8(xi) Total Distribution Amount 36,693,984.43
Servicing Fee 651,606.42
Administration Fee 1,000.00
Noteholders Distribution Amount 34,496,142.71
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,393,363.82
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
August 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 300,000,000.00 272,074,541.18 35,240,093.87 553,218.23 35,793,312.10 0.00 0.00 236,834,447.31
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 1,299,883,047.00 991,957,588.18 35,240,093.87 2,615,535.25 37,855,629.12 0.00 0.00 956,717,494.31
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 2.180000 %
A2 161581BW2 906.91513727 117.46697957 1.84406077 119.31104033 789.44815770 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 763.11295118 27.11020345 2.01213121 29.12233466 736.00274772
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
August 15 2002
Due Period 9
Due Period Beginning Date 07/01/02
Due Period End Date 07/31/02
Determination Date 08/09/02
Section 5.8(iii) Servicing Fee 826,631.33
Section 5.8(iii) Servicing Fee per $1000 0.63592746
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 956,717,500.18
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 18,065.74
TOTAL 18,065.74
Section 5.8(viii) Realized Net Losses for Collection Period 333,271.48
Section 5.8(ix) Reserve Account Balance after Disbursement 16,742,556.25
Section 5.8(x) Specified Reserve Account Balance 16,742,556.25
Section 5.8(xi) Total Distribution Amount 41,559,215.33
Servicing Fee 826,631.33
Administration Fee 1,000.00
Noteholders Distribution Amount 37,754,057.10
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 2,875,954.88
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
August 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 195,504,806.83 58,475,195.80 327,022.52 58,802,218.32 0.00 0.00 137,029,611.03
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 1,774,504,806.83 58,475,195.80 4,929,787.52 63,404,983.32 0.00 0.00 1,716,029,611.03
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 439.33664456 131.40493438 0.73488207 132.13981645 307.93171018 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 876.73162393 28.89090702 2.43566577 31.32657279 847.84071691
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
August 15 2002
Due Period 5
Due Period Beginning Date 07/01/02
Due Period End Date 07/31/02
Determination Date 08/09/02
Section 5.8(iii) Servicing Fee 1,478,754.01
Section 5.8(iii) Servicing Fee per $1000 0.73060969
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 1,716,029,611.10
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 276,352.45
Section 5.8(ix) Reserve Account Balance after Disbursement 34,320,592.22
Section 5.8(x) Specified Reserve Account Balance 34,320,592.22
Section 5.8(xi) Total Distribution Amount 69,220,730.67
Servicing Fee 1,478,754.01
Administration Fee 1,000.00
Noteholders Distribution Amount 63,229,148.32
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 4,335,993.34
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
August 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 288,000,000.00 237,009,351.83 45,148,375.16 393,712.69 45,542,087.85 0.00 0.00 191,860,976.67
A2 335,000,000.00 335,000,000.00 0.00 753,750.00 753,750.00 0.00 0.00 335,000,000.00
A3 365,000,000.00 365,000,000.00 0.00 1,088,916.67 1,088,916.67 0.00 0.00 365,000,000.00
A4 345,800,000.00 345,800,000.00 0.00 1,213,181.67 1,213,181.67 0.00 0.00 345,800,000.00
CERT 34,200,000.00 34,200,000.00 0.00 120,840.00 120,840.00 0.00 0.00 34,200,000.00
TOTALS 1,368,000,000.00 1,317,009,351.83 45,148,375.16 3,570,401.03 48,718,776.19 0.00 0.00 1,271,860,976.67
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 161581CL5 822.94913830 156.76519153 1.36705795 158.13224948 666.18394677 A1 1.929100 %
A2 161581CM3 1,000.00000000 0.00000000 2.25000000 2.25000000 1,000.00000000 A2 2.700000 %
A3 161581CN1 1,000.00000000 0.00000000 2.98333334 2.98333334 1,000.00000000 A3 3.580000 %
A4 161581CP6 1,000.00000000 0.00000000 3.50833334 3.50833334 1,000.00000000 A4 4.210000 %
CERT 161581CQ4 1,000.00000000 0.00000000 3.53333333 3.53333333 1,000.00000000 CERT 4.240000 %
TOTALS 962.72613438 33.00319822 2.60994227 35.61314049 929.72293616
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-B
Statement to Certificateholders
August 15 2002
Due Period 2
Due Period Beginning Date 07/01/02
Due Period End Date 07/31/02
Determination Date 08/09/02
Section 5.8(iii) Servicing Fee 1,097,507.79
Section 5.8(iii) Servicing Fee per $1000 0.80227178
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 1,271,860,976.67
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 16,645,927.73
Section 5.8(x) Specified Reserve Account Balance 22,257,567.09
Section 5.8(xi) Yield Supplement Account Balance 6,448,052.51
Section 5.8(xii) Total Distribution Amount 53,699,040.66
Servicing Fee 1,097,507.79
Administration Fee 1,000.00
Noteholders Distribution Amount 48,597,936.19
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 3,881,756.68
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.