Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
October 17 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 498,400,000.00 214,031,397.45 18,125,349.31 756,244.27 18,881,593.58 0.00 0.00 195,906,048.14
R 50,600,000.00 10,082,224.74 858,426.32 35,035.73 893,462.05 0.00 0.00 9,223,798.42
TOTALS 2,024,000,000.00 224,113,622.19 18,983,775.63 791,280.00 19,775,055.63 0.00 0.00 205,129,846.56
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 429.43699328 36.36707325 1.51734404 37.88441730 393.06992002 A4 4.240000 %
R 161581CE1 199.25345336 16.96494704 0.69240573 17.65735277 182.28850632 R 4.170000 %
TOTALS 110.72807420 9.37933579 0.39094862 9.77028440 101.34873842
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
October 17 2005
Statement to Certificateholders
Due Period 43
Due Period Beginning Date 09/01/05
Due Period End Date 09/30/05
Determination Date 10/07/05
Section 5.8(iii) Servicing Fee 186,761.35
Section 5.8(iii) Servicing Fee per $1000 0.09227339
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 205,129,846.63
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 24,296.35
TOTAL 24,296.35
Section 5.8(viii) Realized Net Losses for Collection Period 94,098.73
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 20,258,796.48
Servicing Fee 186,761.35
Administration Fee 1,000.00
Noteholders Distribution Amount 18,881,593.58
Certficateholders Distribution Amount 893,462.05
Deposit to Reserve Account 295,979.50
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.