Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
September 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 498,400,000.00 234,399,801.92 20,368,404.47 828,212.63 21,196,617.10 0.00 0.00 214,031,397.45
R 50,600,000.00 11,046,883.36 964,658.62 38,387.92 1,003,046.54 0.00 0.00 10,082,224.74
TOTALS 2,024,000,000.00 245,446,685.28 21,333,063.09 866,600.55 22,199,663.64 0.00 0.00 224,113,622.19
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 470.30457849 40.86758521 1.66174284 42.52932805 429.43699328 A4 4.240000 %
R 161581CE1 218.31785296 19.06439960 0.75865455 19.82305415 199.25345336 R 4.170000 %
TOTALS 121.26812514 10.54005093 0.42816233 10.96821326 110.72807420
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
September 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
Due Period Beginning Date 08/01/05
Due Period End Date 08/31/05
Determination Date 09/09/05
Section 5.8(iii) Servicing Fee 204,538.90
Section 5.8(iii) Servicing Fee per $1000 0.10105677
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 224,113,622.26
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 33,652.58
TOTAL 33,652.58
Section 5.8(viii) Realized Net Losses for Collection Period 108,389.31
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 22,773,410.14
Servicing Fee 204,538.90
Administration Fee 1,000.00
Noteholders Distribution Amount 21,196,617.10
Certficateholders Distribution Amount 1,003,046.54
Deposit to Reserve Account 368,207.60
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.