Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
March 15 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 498,400,000.00 368,402,846.80 23,126,114.25 1,301,690.06 24,427,804.31 0.00 0.00 345,276,732.55
R 50,600,000.00 17,393,339.81 1,095,265.24 60,441.86 1,155,707.10 0.00 0.00 16,298,074.57
TOTALS 2,024,000,000.00 385,796,186.61 24,221,379.49 1,362,131.92 25,583,511.41 0.00 0.00 361,574,807.12
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 739.17104093 46.40071077 2.61173768 49.01244846 692.77033016 A4 4.240000 %
R 161581CE1 343.74189348 21.64555810 1.19450316 22.84006126 322.09633538 R 4.170000 %
TOTALS 190.61076414 11.96708473 0.67299008 12.64007481 178.64367941
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank, N.A. - 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
March 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 36
Due Period Beginning Date 02/01/05
Due Period End Date 02/28/05
Determination Date 03/10/05
Section 5.8(iii) Servicing Fee 321,496.82
Section 5.8(iii) Servicing Fee per $1000 0.15884230
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 361,574,807.19
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 53,966.48
TOTAL 53,966.48
Section 5.8(viii) Realized Net Losses for Collection Period 163,351.41
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 26,240,741.84
Servicing Fee 321,496.82
Administration Fee 1,000.00
Noteholders Distribution Amount 24,427,804.31
Certficateholders Distribution Amount 1,155,707.10
Deposit to Reserve Account 334,733.61
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.