Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
September 16, 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 397,000,000.00 256,913,104.74 26,963,887.71 1,329,525.32 28,293,413.03 0.00 0.00 229,949,217.03
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 25,103,025.84 833,934.67 135,556.34 969,491.01 0.00 0.00 24,269,091.17
TOTALS 1,280,466,538.08 576,016,130.58 27,797,822.38 2,998,781.66 30,796,604.04 0.00 0.00 548,218,308.20
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 647.13628398 67.91911262 3.34893028 71.26804290 579.21717136 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 652.59384111 21.67948330 3.52400675 25.20349006 630.91435781 B1 6.480000 %
TOTALS 449.84863989 21.70913613 2.34194457 24.05108070 428.13950376
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
September 16, 2002
Due Period 21
Due Period Beginning Date 08/01/02
Due Period End Date 08/31/02
Determination Date 09/10/02
Section 5.8(iii) Servicing Fee 480,013.44
Section 5.8(iii) Servicing Fee per $1000 0.37487386
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 548,218,308.20
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 128,314.53
TOTAL 128,314.53
Section 5.8(viii) Realized Net Losses for Collection Period 750,608.90
Section 5.8(ix) Reserve Account Balance after Disbursement 12,334,911.93
Section 5.8(x) Specified Reserve Account Balance 12,334,911.93
Section 5.8(xi) Total Distribution Amount 31,750,981.95
Servicing Fee 480,013.44
Administration Fee 1,000.00
Noteholders Distribution Amount 29,827,113.03
Certficateholders Distribution Amount 969,491.01
Deposit to Reserve Account 473,364.47
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
September 16, 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 72,206,254.37 29,715,108.52 240,085.80 29,955,194.32 0.00 0.00 42,491,145.85
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 1,200,116,952.89 750,323,207.26 29,715,108.52 2,938,429.78 32,653,538.30 0.00 0.00 720,608,098.74
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 297.14507971 122.28439720 0.98800741 123.27240461 174.86068251 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 625.20840611 24.76017729 2.44845286 27.20863014 600.44822882
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
September 16, 2002
Due Period 14
Due Period Beginning Date 08/01/02
Due Period End Date 08/31/02
Determination Date 09/10/02
Section 5.8(iii) Servicing Fee 625,269.34
Section 5.8(iii) Servicing Fee per $1000 0.52100701
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 720,608,098.74
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 26,670.19
TOTAL 26,670.19
Section 5.8(viii) Realized Net Losses for Collection Period 557,422.52
Section 5.8(ix) Reserve Account Balance after Disbursement 16,213,682.22
Section 5.8(x) Specified Reserve Account Balance 16,213,682.22
Section 5.8(xi) Total Distribution Amount 34,190,761.91
Servicing Fee 625,269.34
Administration Fee 1,000.00
Noteholders Distribution Amount 32,501,666.82
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 910,954.27
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
September 16, 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 300,000,000.00 236,834,447.31 35,268,572.68 481,563.38 35,750,136.06 0.00 0.00 201,565,874.63
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 1,299,883,047.00 956,717,494.31 35,268,572.68 2,543,880.40 37,812,453.08 0.00 0.00 921,448,921.63
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 789.44815770 117.56190893 1.60521127 119.16712020 671.88624877 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 736.00274772 27.13211220 1.95700714 29.08911934 708.87063552
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
September 16, 2002
Due Period 10
Due Period Beginning Date 08/01/02
Due Period End Date 08/31/02
Determination Date 09/10/02
Section 5.8(iii) Servicing Fee 797,264.58
Section 5.8(iii) Servicing Fee per $1000 0.61333563
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 921,448,927.50
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 119,019.38
TOTAL 119,019.38
Section 5.8(viii) Realized Net Losses for Collection Period 632,116.83
Section 5.8(ix) Reserve Account Balance after Disbursement 16,125,356.23
Section 5.8(x) Specified Reserve Account Balance 16,125,356.23
Section 5.8(xi) Total Distribution Amount 40,753,379.28
Servicing Fee 797,264.58
Administration Fee 1,000.00
Noteholders Distribution Amount 37,710,881.06
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 2,142,661.62
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
September 16, 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 137,029,611.03 55,910,986.46 236,604.46 56,147,590.92 0.00 0.00 81,118,624.57
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 1,716,029,611.03 55,910,986.46 4,839,369.46 60,750,355.92 0.00 0.00 1,660,118,624.57
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 307.93171018 125.64266620 0.53169542 126.17436162 182.28904398 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 847.84071691 27.62400517 2.39099282 30.01499798 820.21671174
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
September 16, 2002
Due Period 6
Due Period Beginning Date 08/01/02
Due Period End Date 08/31/02
Determination Date 09/10/02
Section 5.8(iii) Servicing Fee 1,430,024.68
Section 5.8(iii) Servicing Fee per $1000 0.70653393
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 1,660,118,624.64
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 90,252.72
TOTAL 90,252.72
Section 5.8(viii) Realized Net Losses for Collection Period 651,100.39
Section 5.8(ix) Reserve Account Balance after Disbursement 33,202,372.49
Section 5.8(x) Specified Reserve Account Balance 33,202,372.49
Section 5.8(xi) Total Distribution Amount 65,477,767.38
Servicing Fee 1,430,024.68
Administration Fee 1,000.00
Noteholders Distribution Amount 60,574,520.92
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 3,296,386.78
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
September 16, 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 288,000,000.00 191,860,976.67 37,669,133.32 328,994.68 37,998,128.00 0.00 0.00 154,191,843.35
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 1,271,860,976.67 37,669,133.32 3,505,683.02 41,174,816.34 0.00 0.00 1,234,191,843.35
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 666.18394677 130.79560181 1.14234264 131.93794444 535.38834497 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 929.72293616 27.53591617 2.56263379 30.09854996 902.18701999
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
September 16, 2002
Due Period 3
Due Period Beginning Date 08/01/02
Due Period End Date 08/31/02
Determination Date 09/10/02
Section 5.8(iii) Servicing Fee 1,059,884.15
Section 5.8(iii) Servicing Fee per $1000 0.77476912
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 1,234,191,843.35
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 46,062.90
Section 5.8(ix) Reserve Account Balance after Disbursement 19,898,796.14
Section 5.8(x) Specified Reserve Account Balance 21,598,357.26
Section 5.8(xi) Yield Supplement Account Balance 6,154,150.32
Section 5.8(xii) Total Distribution Amount 45,488,568.90
Servicing Fee 1,059,884.15
Administration Fee 1,000.00
Noteholders Distribution Amount 41,053,976.34
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 3,252,868.41
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.