Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
May 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 63,202,330.64 21,411,966.95 327,072.06 21,739,039.01 0.00 0.00 41,790,363.69
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 19,111,970.97 662,225.78 103,204.64 765,430.42 0.00 0.00 18,449,745.19
TOTALS 1,280,466,538.08 376,314,301.61 22,074,192.73 1,963,976.70 24,038,169.43 0.00 0.00 354,240,108.88
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 159.19982529 53.93442557 0.82385909 54.75828466 105.26539972 A3 6.210000 %
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000 %
B1 161581bp7 496.84666008 17.21563242 2.68297188 19.89860430 479.63102766 B1 6.480000 %
TOTALS 293.88843083 17.23917968 1.53379775 18.77297744 276.64925115
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
May 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 29
Due Period Beginning Date 04/01/03
Due Period End Date 04/30/03
Determination Date 05/09/03
Section 5.8(iii) Servicing Fee 313,595.25
Section 5.8(iii) Servicing Fee per $1000 0.24490702
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 354,240,108.88
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 161,576.87
TOTAL 161,576.87
Section 5.8(viii) Realized Net Losses for Collection Period 348,538.91
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 24,714,660.16
Servicing Fee 313,595.25
Administration Fee 1,000.00
Noteholders Distribution Amount 23,272,739.01
Certficateholders Distribution Amount 765,430.42
Deposit to Reserve Account 361,895.48
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
May 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 384,000,000.00 240,970,838.89 24,365,331.48 913,681.10 25,279,012.58 0.00 0.00 216,605,507.41
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 27,994,098.89 1,366,710.79 118,041.78 1,484,752.57 0.00 0.00 26,627,388.10
TOTALS 1,200,116,952.89 527,064,937.78 25,732,042.27 2,122,195.38 27,854,237.65 0.00 0.00 501,332,895.51
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 627.52822628 63.45138406 2.37937786 65.83076193 564.07684221 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 777.24784147 37.94631917 3.27739496 41.22371414 739.30152229 B 5.060000 %
TOTALS 439.17797887 21.44127888 1.76832381 23.20960268 417.73670000
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
May 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 04/01/03
Due Period End Date 04/30/03
Determination Date 05/09/03
Section 5.8(iii) Servicing Fee 439,220.78
Section 5.8(iii) Servicing Fee per $1000 0.36598165
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 501,332,895.51
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 61,946.97
TOTAL 61,946.97
Section 5.8(viii) Realized Net Losses for Collection Period 317,882.64
Section 5.8(ix) Reserve Account Balance after Disbursement 11,279,990.15
Section 5.8(x) Specified Reserve Account Balance 11,279,990.15
Section 5.8(xi) Total Distribution Amount 28,810,376.23
Servicing Fee 439,220.78
Administration Fee 1,000.00
Noteholders Distribution Amount 26,369,485.08
Certficateholders Distribution Amount 1,484,752.57
Deposit to Reserve Account 515,917.80
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
May 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 365,000,000.00 337,594,716.90 31,088,401.92 869,306.40 31,957,708.32 0.00 0.00 306,506,314.98
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 31,207,176.88 1,470,027.92 97,522.43 1,567,550.35 0.00 0.00 29,737,148.96
TOTALS 1,299,883,047.00 691,181,893.78 32,558,429.84 1,987,698.83 34,546,128.67 0.00 0.00 658,623,463.94
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.440000 %
A3 161581BX0 924.91703260 85.17370389 2.38166137 87.55536526 839.74332871 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 960.13081112 45.22738807 3.00040885 48.22779692 914.90342305 B 3.750000 %
TOTALS 531.72621597 25.04719937 1.52913667 26.57633604 506.67901659
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
May 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 18
Due Period Beginning Date 04/01/03
Due Period End Date 04/30/03
Determination Date 05/09/03
Section 5.8(iii) Servicing Fee 575,984.92
Section 5.8(iii) Servicing Fee per $1000 0.44310518
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 658,623,469.81
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 181,229.69
TOTAL 181,229.69
Section 5.8(viii) Realized Net Losses for Collection Period 589,035.88
Section 5.8(ix) Reserve Account Balance after Disbursement 11,525,910.72
Section 5.8(x) Specified Reserve Account Balance 11,525,910.72
Section 5.8(xi) Total Distribution Amount 36,248,274.37
Servicing Fee 575,984.92
Administration Fee 1,000.00
Noteholders Distribution Amount 32,978,578.32
Certficateholders Distribution Amount 1,567,550.35
Deposit to Reserve Account 1,125,160.78
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
May 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 460,000,000.00 162,348,943.92 53,363,546.62 355,814.77 53,719,361.39 0.00 0.00 108,985,397.30
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 1,281,348,943.92 53,363,546.62 3,950,413.10 57,313,959.72 0.00 0.00 1,227,985,397.30
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 161581CA9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.942500 %
A2 161581CB7 352.93248678 116.00771004 0.77351037 116.78122041 236.92477674 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 633.07754146 26.36538865 1.95178513 28.31717377 606.71215282
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
May 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 14
Due Period Beginning Date 04/01/03
Due Period End Date 04/30/03
Determination Date 05/09/03
Section 5.8(iii) Servicing Fee 1,067,790.79
Section 5.8(iii) Servicing Fee per $1000 0.52756462
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 1,227,985,397.37
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 211,943.29
TOTAL 211,943.29
Section 5.8(viii) Realized Net Losses for Collection Period 399,512.85
Section 5.8(ix) Reserve Account Balance after Disbursement 24,559,707.95
Section 5.8(x) Specified Reserve Account Balance 24,559,707.95
Section 5.8(xi) Total Distribution Amount 60,320,964.81
Servicing Fee 1,067,790.79
Administration Fee 1,000.00
Noteholders Distribution Amount 57,138,124.72
Certficateholders Distribution Amount 175,835.00
Deposit to Reserve Account 1,938,214.30
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
May 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 335,000,000.00 224,537,305.16 37,612,632.12 505,208.94 38,117,841.06 0.00 0.00 186,924,673.04
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 1,368,000,000.00 969,537,305.16 37,612,632.12 2,928,147.28 40,540,779.40 0.00 0.00 931,924,673.04
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 670.26061242 112.27651379 1.50808639 113.78460018 557.98409863 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 708.72610026 27.49461412 2.14045854 29.63507266 681.23148614
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
May 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 11
Due Period Beginning Date 04/01/03
Due Period End Date 04/30/03
Determination Date 05/09/03
Section 5.8(iii) Servicing Fee 807,947.75
Section 5.8(iii) Servicing Fee per $1000 0.59060508
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 931,924,673.04
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 151,801.36
TOTAL 151,801.36
Section 5.8(viii) Realized Net Losses for Collection Period 485,541.59
Section 5.8(ix) Reserve Account Balance after Disbursement 16,308,681.78
Section 5.8(x) Specified Reserve Account Balance 16,308,681.78
Section 5.8(xi) Yield Supplement Account Balance 4,130,405.99
Section 5.8(xii) Total Distribution Amount 42,855,538.95
Servicing Fee 807,947.75
Administration Fee 1,000.00
Noteholders Distribution Amount 40,419,939.40
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 1,505,811.80
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.