Page 1
Chase Manhattan Auto Owner Trust 2002-B
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 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 345,800,000.00 191,396,379.35 14,022,989.14 671,482.30 14,694,471.44 0.00 0.00 177,373,390.21
CERT 34,200,000.00 9,208,998.55 674,713.32 32,538.46 707,251.78 0.00 0.00 8,534,285.23
TOTALS 1,368,000,000.00 200,605,377.90 14,697,702.46 704,020.76 15,401,723.22 0.00 0.00 185,907,675.44
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 553.48866209 40.55231099 1.94182273 42.49413372 512.93635110 A4 4.210000 %
CERT 161581CQ4 269.26896345 19.72845965 0.95141696 20.67987661 249.54050380 CERT 4.240000 %
TOTALS 146.64135811 10.74393455 0.51463506 11.25856961 135.89742357
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
October 17 2005
Statement to Certificateholders
Due Period 40
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 167,171.15
Section 5.8(iii) Servicing Fee per $1000 0.12220113
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 185,907,675.44
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 7,865.68
TOTAL 7,865.68
Section 5.8(viii) Realized Net Losses for Collection Period 87,830.83
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 388,890.32
Section 5.8(xii) Total Distribution Amount 15,872,270.27
Servicing Fee 167,171.15
Administration Fee 1,000.00
Noteholders Distribution Amount 14,694,471.44
Certficateholders Distribution Amount 707,251.78
Deposit to Reserve Account 302,375.90
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.