Exhibit 99.1
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
November 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 498,400,000.00 478,092,170.16 28,723,002.77 1,689,259.00 30,412,261.77 0.00 0.00 449,369,167.39
R 50,600,000.00 22,588,285.30 1,360,336.90 78,494.29 1,438,831.19 0.00 0.00 21,227,948.40
TOTALS 2,024,000,000.00 500,680,455.46 30,083,339.67 1,767,753.29 31,851,092.96 0.00 0.00 470,597,115.79
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 3.490000 %
A4 161581CD3 959.25395297 57.63042289 3.38936396 61.01978686 901.62353008 A4 4.240000 %
R 161581CE1 446.40880040 26.88412846 1.55127055 28.43539901 419.52467194 R 4.170000 %
TOTALS 247.37176653 14.86331011 0.87339589 15.73670601 232.50845642
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
November 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 32
Due Period Beginning Date 10/01/04
Due Period End Date 10/31/04
Determination Date 11/10/04
Section 5.8(iii) Servicing Fee 417,233.71
Section 5.8(iii) Servicing Fee per $1000 0.20614314
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 470,597,115.86
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 36,400.15
TOTAL 36,400.15
Section 5.8(viii) Realized Net Losses for Collection Period 223,885.08
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 32,768,780.99
Servicing Fee 417,233.71
Administration Fee 1,000.00
Noteholders Distribution Amount 30,412,261.77
Certficateholders Distribution Amount 1,438,831.19
Deposit to Reserve Account 499,454.32
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.