Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
April 15 2003
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 86,610,129.96 23,407,799.32 448,207.42 23,856,006.74 0.00 0.00 63,202,330.64
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 19,835,923.53 723,952.56 107,113.99 831,066.55 0.00 0.00 19,111,970.97
TOTALS 1,280,466,538.08 400,446,053.49 24,131,751.88 2,089,021.41 26,220,773.29 0.00 0.00 376,314,301.61
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 218.16153642 58.96171113 1.12898594 60.09069708 159.19982529 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 515.66698019 18.82032011 2.78460177 21.60492187 496.84666008 B1 6.480000 %
TOTALS 312.73449292 18.84606209 1.63145334 20.47751543 293.88843083
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2000-A
April 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 28
Due Period Beginning Date 03/01/03
Due Period End Date 03/31/03
Determination Date 04/10/03
Section 5.8(iii) Servicing Fee 333,705.04
Section 5.8(iii) Servicing Fee per $1000 0.26061207
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 376,314,301.61
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 85,065.09
TOTAL 85,065.09
Section 5.8(viii) Realized Net Losses for Collection Period 346,031.97
Section 5.8(ix) Reserve Account Balance after Disbursement 9,603,499.04
Section 5.8(x) Specified Reserve Account Balance 9,603,499.04
Section 5.8(xi) Total Distribution Amount 27,040,158.04
Servicing Fee 333,705.04
Administration Fee 1,000.00
Noteholders Distribution Amount 25,389,706.74
Certficateholders Distribution Amount 831,066.55
Deposit to Reserve Account 484,679.71
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
April 15 2003
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 384,000,000.00 266,757,528.11 25,786,689.22 1,011,455.63 26,798,144.85 0.00 0.00 240,970,838.89
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 29,440,537.09 1,446,438.20 124,140.93 1,570,579.13 0.00 0.00 27,994,098.89
TOTALS 1,200,116,952.89 554,298,065.20 27,233,127.42 2,226,069.06 29,459,196.48 0.00 0.00 527,064,937.78
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 161581BQ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 3.660000 %
A2 161581BR3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 3.990000 %
A3 161581BS1 694.68106279 67.15283651 2.63399904 69.78683555 627.52822628 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 817.40776850 40.15992703 3.44673605 43.60666308 777.24784147 B 5.060000 %
TOTALS 461.87004014 22.69206126 1.85487677 24.54693804 439.17797887
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-A
April 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 21
Due Period Beginning Date 03/01/03
Due Period End Date 03/31/03
Determination Date 04/10/03
Section 5.8(iii) Servicing Fee 461,915.05
Section 5.8(iii) Servicing Fee per $1000 0.38489170
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 527,064,937.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 155,535.02
TOTAL 155,535.02
Section 5.8(viii) Realized Net Losses for Collection Period 301,279.34
Section 5.8(ix) Reserve Account Balance after Disbursement 11,858,961.10
Section 5.8(x) Specified Reserve Account Balance 11,858,961.10
Section 5.8(xi) Total Distribution Amount 30,575,418.85
Servicing Fee 461,915.05
Administration Fee 1,000.00
Noteholders Distribution Amount 27,888,617.35
Certficateholders Distribution Amount 1,570,579.13
Deposit to Reserve Account 653,307.32
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
April 15 2003
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 5,138,305.80 5,138,305.80 10,447.89 5,148,753.69 0.00 0.00 0.00
A3 365,000,000.00 365,000,000.00 27,405,283.10 939,875.00 28,345,158.10 0.00 0.00 337,594,716.90
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 1,295,870.12 101,572.02 1,397,442.14 0.00 0.00 31,207,176.88
TOTALS 1,299,883,047.00 725,021,352.80 33,839,459.02 2,072,764.91 35,912,223.93 0.00 0.00 691,181,893.78
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 161581BV4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 2.180000 %
A2 161581BW2 17.12768600 17.12768600 0.03482630 17.16251230 0.00000000 A2 2.440000 %
A3 161581BX0 1,000.00000000 75.08296740 2.57500000 77.65796740 924.91703260 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 39.86918888 3.12499994 42.99418882 960.13081112 B 3.750000 %
TOTALS 557.75891106 26.03269509 1.59457800 27.62727309 531.72621597
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
April 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 17
Due Period Beginning Date 03/01/03
Due Period End Date 03/31/03
Determination Date 04/10/03
Section 5.8(iii) Servicing Fee 604,184.47
Section 5.8(iii) Servicing Fee per $1000 0.46479910
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 691,181,899.65
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 186,911.52
TOTAL 186,911.52
Section 5.8(viii) Realized Net Losses for Collection Period 462,843.39
Section 5.8(ix) Reserve Account Balance after Disbursement 12,095,683.24
Section 5.8(x) Specified Reserve Account Balance 12,095,683.24
Section 5.8(xi) Total Distribution Amount 37,970,495.40
Servicing Fee 604,184.47
Administration Fee 1,000.00
Noteholders Distribution Amount 34,514,781.79
Certficateholders Distribution Amount 1,397,442.14
Deposit to Reserve Account 1,453,087.00
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
April 15 2003
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 460,000,000.00 217,860,138.01 55,511,194.09 477,476.80 55,988,670.89 0.00 0.00 162,348,943.92
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 1,336,860,138.01 55,511,194.09 4,072,075.13 59,583,269.22 0.00 0.00 1,281,348,943.92
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.942500 %
A2 161581CB7 473.60899567 120.67650889 1.03799304 121.71450193 352.93248678 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 660.50402076 27.42647929 2.01189483 29.43837412 633.07754146
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-A
April 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 13
Due Period Beginning Date 03/01/03
Due Period End Date 03/31/03
Determination Date 04/10/03
Section 5.8(iii) Servicing Fee 1,114,050.12
Section 5.8(iii) Servicing Fee per $1000 0.55042002
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 1,281,348,943.99
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 177,022.02
TOTAL 177,022.02
Section 5.8(viii) Realized Net Losses for Collection Period 522,846.06
Section 5.8(ix) Reserve Account Balance after Disbursement 25,626,978.88
Section 5.8(x) Specified Reserve Account Balance 25,626,978.88
Section 5.8(xi) Total Distribution Amount 62,797,332.86
Servicing Fee 1,114,050.12
Administration Fee 1,000.00
Noteholders Distribution Amount 59,407,434.22
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 2,099,013.52
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
April 15 2003
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 335,000,000.00 263,924,472.07 39,387,166.91 593,830.06 39,980,996.97 0.00 0.00 224,537,305.16
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 1,008,924,472.07 39,387,166.91 3,016,768.40 42,403,935.31 0.00 0.00 969,537,305.16
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.929100 %
A2 161581CM3 787.83424499 117.57363257 1.77262704 119.34625961 670.26061242 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 737.51788894 28.79178868 2.20524006 30.99702874 708.72610026
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-B
April 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 10
Due Period Beginning Date 03/01/03
Due Period End Date 03/31/03
Determination Date 04/10/03
Section 5.8(iii) Servicing Fee 840,770.39
Section 5.8(iii) Servicing Fee per $1000 0.61459824
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 969,537,305.16
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 210,855.04
TOTAL 210,855.04
Section 5.8(viii) Realized Net Losses for Collection Period 417,281.65
Section 5.8(ix) Reserve Account Balance after Disbursement 16,966,902.84
Section 5.8(x) Specified Reserve Account Balance 16,966,902.84
Section 5.8(xi) Yield Supplement Account Balance 4,364,253.62
Section 5.8(xii) Total Distribution Amount 45,052,319.62
Servicing Fee 840,770.39
Administration Fee 1,000.00
Noteholders Distribution Amount 42,283,095.31
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 1,806,613.92
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.