Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
October 15 2004
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 570,000,000.00 8,726,464.26 8,726,464.26 25,379.47 8,751,843.73 0.00 0.00 0.00
A4 498,400,000.00 498,400,000.00 20,307,829.84 1,761,013.33 22,068,843.17 0.00 0.00 478,092,170.16
R 50,600,000.00 23,963,365.12 1,375,079.82 83,272.69 1,458,352.51 0.00 0.00 22,588,285.30
TOTALS 2,024,000,000.00 531,089,829.38 30,409,373.92 1,869,665.49 32,279,039.41 0.00 0.00 500,680,455.46
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.630000 %
A3 161581CC5 15.30958642 15.30958642 0.04452539 15.35411181 0.00000000 A3 3.490000 %
A4 161581CD3 1,000.00000000 40.74604703 3.53333333 44.27938036 959.25395297 A4 4.240000 %
R 161581CE1 473.58429091 27.17549051 1.64570534 28.82119585 446.40880040 R 4.170000 %
TOTALS 262.39616076 15.02439423 0.92374777 15.94814200 247.37176653
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
Email: kelly.crosson@jpmorgan.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-A
October 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 31
Due Period Beginning Date 09/01/04
Due Period End Date 09/30/04
Determination Date 10/08/04
Section 5.8(iii) Servicing Fee 442,574.86
Section 5.8(iii) Servicing Fee per $1000 0.21866347
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 500,680,455.53
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 103,420.06
TOTAL 103,420.06
Section 5.8(viii) Realized Net Losses for Collection Period 266,964.59
Section 5.8(ix) Reserve Account Balance after Disbursement 15,180,000.00
Section 5.8(x) Specified Reserve Account Balance 15,180,000.00
Section 5.8(xi) Total Distribution Amount 33,347,281.79
Servicing Fee 442,574.86
Administration Fee 1,000.00
Noteholders Distribution Amount 30,820,686.90
Certficateholders Distribution Amount 1,458,352.51
Deposit to Reserve Account 624,667.52
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.