Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
October 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 397,000,000.00 229,949,217.03 25,824,594.60 1,189,987.20 27,014,581.80 0.00 0.00 204,124,622.43
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 24,269,091.17 798,698.80 131,053.09 929,751.89 0.00 0.00 23,470,392.37
TOTALS 1,280,466,538.08 548,218,308.20 26,623,293.40 2,854,740.29 29,478,033.69 0.00 0.00 521,595,014.80
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 579.21717136 65.04935668 2.99744887 68.04680554 514.16781469 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 630.91435781 20.76346975 3.40693747 24.17040723 610.15088806 B1 6.480000 %
TOTALS 428.13950376 20.79186969 2.22945325 23.02132294 407.34763408
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
October 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 09/01/02
Due Period End Date 09/30/02
Determination Date 10/10/02
Section 5.8(iii) Servicing Fee 456,848.59
Section 5.8(iii) Servicing Fee per $1000 0.35678292
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 521,595,014.80
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 36,223.18
TOTAL 36,223.18
Section 5.8(viii) Realized Net Losses for Collection Period 356,256.82
Section 5.8(ix) Reserve Account Balance after Disbursement 11,735,887.83
Section 5.8(x) Specified Reserve Account Balance 11,735,887.83
Section 5.8(xi) Total Distribution Amount 30,848,909.45
Servicing Fee 456,848.59
Administration Fee 1,000.00
Noteholders Distribution Amount 28,548,281.80
Certficateholders Distribution Amount 929,751.89
Deposit to Reserve Account 913,027.17
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
October 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 42,491,145.85 29,286,866.88 141,283.06 29,428,149.94 0.00 0.00 13,204,278.97
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 1,200,116,952.89 720,608,098.74 29,286,866.88 2,839,627.04 32,126,493.92 0.00 0.00 691,321,231.86
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 174.86068251 120.52208593 0.58141177 121.10349770 54.33859658 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 600.44822882 24.40334403 2.36612526 26.76946929 576.04488479
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
October 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 15
Due Period Beginning Date 09/01/02
Due Period End Date 09/30/02
Determination Date 10/10/02
Section 5.8(iii) Servicing Fee 600,506.75
Section 5.8(iii) Servicing Fee per $1000 0.50037352
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 691,321,231.86
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 36,729.73
TOTAL 36,729.73
Section 5.8(viii) Realized Net Losses for Collection Period 399,282.75
Section 5.8(ix) Reserve Account Balance after Disbursement 15,554,727.72
Section 5.8(x) Specified Reserve Account Balance 15,554,727.72
Section 5.8(xi) Total Distribution Amount 33,808,006.88
Servicing Fee 600,506.75
Administration Fee 1,000.00
Noteholders Distribution Amount 31,974,622.44
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,080,006.21
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
October 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 300,000,000.00 201,565,874.63 34,468,528.50 409,850.61 34,878,379.11 0.00 0.00 167,097,346.13
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 1,299,883,047.00 921,448,921.63 34,468,528.50 2,472,167.63 36,940,696.13 0.00 0.00 886,980,393.13
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 671.88624877 114.89509500 1.36616870 116.26126370 556.99115377 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 708.87063552 26.51663823 1.90183850 28.41847674 682.35399729
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
October 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 11
Due Period Beginning Date 09/01/02
Due Period End Date 09/30/02
Determination Date 10/10/02
Section 5.8(iii) Servicing Fee 767,874.11
Section 5.8(iii) Servicing Fee per $1000 0.59072553
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 886,980,399.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 29,898.10
TOTAL 29,898.10
Section 5.8(viii) Realized Net Losses for Collection Period 417,867.17
Section 5.8(ix) Reserve Account Balance after Disbursement 15,522,156.98
Section 5.8(x) Specified Reserve Account Balance 15,522,156.98
Section 5.8(xi) Total Distribution Amount 40,095,823.93
Servicing Fee 767,874.11
Administration Fee 1,000.00
Noteholders Distribution Amount 36,839,124.11
Certficateholders Distribution Amount 101,572.02
Deposit to Reserve Account 2,386,253.69
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
October 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 81,118,624.57 53,094,887.10 126,933.75 53,221,820.85 0.00 0.00 28,023,737.47
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 1,660,118,624.57 53,094,887.10 4,729,698.75 57,824,585.85 0.00 0.00 1,607,023,737.47
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 182.28904398 119.31435303 0.28524438 119.59959742 62.97469094 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 820.21671174 26.23265173 2.33680768 28.56945941 793.98406001
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
October 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 7
Due Period Beginning Date 09/01/02
Due Period End Date 09/30/02
Determination Date 10/10/02
Section 5.8(iii) Servicing Fee 1,383,432.19
Section 5.8(iii) Servicing Fee per $1000 0.68351393
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 1,607,023,737.54
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 64,283.72
TOTAL 64,283.72
Section 5.8(viii) Realized Net Losses for Collection Period 431,727.64
Section 5.8(ix) Reserve Account Balance after Disbursement 32,140,474.75
Section 5.8(x) Specified Reserve Account Balance 32,140,474.75
Section 5.8(xi) Total Distribution Amount 62,804,988.72
Servicing Fee 1,383,432.19
Administration Fee 1,000.00
Noteholders Distribution Amount 57,648,750.85
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 3,595,970.68
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
October 15 2002
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 288,000,000.00 154,191,843.35 38,390,661.05 239,613.70 38,630,274.75 0.00 0.00 115,801,182.30
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 1,234,191,843.35 38,390,661.05 3,416,302.04 41,806,963.09 0.00 0.00 1,195,801,182.30
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 535.38834497 133.30090642 0.83199201 134.13289844 402.08743854 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 902.18701999 28.06334872 2.49729681 30.56064553 874.12367127
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
October 15 2002
STATEMENT TO CERTIFICATEHOLDERS
Due Period 4
Due Period Beginning Date 09/01/02
Due Period End Date 09/30/02
Determination Date 10/10/02
Section 5.8(iii) Servicing Fee 1,028,493.20
Section 5.8(iii) Servicing Fee per $1000 0.75182251
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 1,195,801,182.30
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 343,863.62
Section 5.8(ix) Reserve Account Balance after Disbursement 20,926,520.69
Section 5.8(x) Specified Reserve Account Balance 20,926,520.69
Section 5.8(xi) Yield Supplement Account Balance 5,893,885.93
Section 5.8(xii) Total Distribution Amount 45,874,800.33
Servicing Fee 1,028,493.20
Administration Fee 1,000.00
Noteholders Distribution Amount 41,686,123.09
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 3,038,344.04
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.