Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
June 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 498,400,000.00 297,149,149.98 21,113,590.16 1,049,927.00 22,163,517.16 0.00 0.00 276,035,559.82
R 50,600,000.00 14,018,726.31 999,951.01 48,715.07 1,048,666.08 0.00 0.00 13,018,775.30
TOTALS 2,024,000,000.00 311,167,876.29 22,113,541.17 1,098,642.07 23,212,183.24 0.00 0.00 289,054,335.12
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 596.20615967 42.36274109 2.10659510 44.46933620 553.84341858 A4 4.240000 %
R 161581CE1 277.04992708 19.76187767 0.96274842 20.72462609 257.28804941 R 4.170000 %
TOTALS 153.73906931 10.92566263 0.54280735 11.46846998 142.81340668
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Amy D Skinner
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St., 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3682
Fax: (713) 216-4880
Email: Amy.D.Skinner@chase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-A
June 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
Due Period Beginning Date 05/01/05
Due Period End Date 05/31/05
Determination Date 06/10/05
Section 5.8(iii) Servicing Fee 259,306.56
Section 5.8(iii) Servicing Fee per $1000 0.12811589
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 289,054,335.19
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 50,720.69
TOTAL 50,720.69
Section 5.8(viii) Realized Net Losses for Collection Period -28,262.31
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 23,984,067.30
Servicing Fee 259,306.56
Administration Fee 1,000.00
Noteholders Distribution Amount 22,163,517.16
Certficateholders Distribution Amount 1,048,666.08
Deposit to Reserve Account 511,577.50
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.