Page 1
Chase Manhattan Auto Owner Trust 2002-B
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 288,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 335,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 365,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 345,800,000.00 207,128,428.04 15,732,048.69 726,675.57 16,458,724.26 0.00 0.00 191,396,379.35
CERT 34,200,000.00 9,965,942.93 756,944.38 35,213.00 792,157.38 0.00 0.00 9,208,998.55
TOTALS 1,368,000,000.00 217,094,370.97 16,488,993.07 761,888.57 17,250,881.64 0.00 0.00 200,605,377.90
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 161581CL5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.929100 %
A2 161581CM3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.700000 %
A3 161581CN1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 3.580000 %
A4 161581CP6 598.98330839 45.49464630 2.10143311 47.59607941 553.48866209 A4 4.210000 %
CERT 161581CQ4 291.40184006 22.13287661 1.02961988 23.16249649 269.26896345 CERT 4.240000 %
TOTALS 158.69471562 12.05335751 0.55693609 12.61029360 146.64135811
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-B
September 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
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 180,911.98
Section 5.8(iii) Servicing Fee per $1000 0.13224560
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00073099
Section 5.8(vi) Pool Balance at the end of the Collection Period 200,605,377.90
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 66,606.22
Section 5.8(ix) Reserve Account Balance after Disbursement 10,260,000.00
Section 5.8(x) Specified Reserve Account Balance 10,260,000.00
Section 5.8(xi) Yield Supplement Account Balance 438,269.94
Section 5.8(xii) Total Distribution Amount 17,813,257.91
Servicing Fee 180,911.98
Administration Fee 1,000.00
Noteholders Distribution Amount 16,458,724.26
Certficateholders Distribution Amount 792,157.38
Deposit to Reserve Account 380,464.29
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.