Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
August 16 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES 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 365,000,000.00 117,864,671.61 24,130,841.27 351,629.60 24,482,470.87 0.00 0.00 93,733,830.34
A4 345,800,000.00 345,800,000.00 0.00 1,213,181.67 1,213,181.67 0.00 0.00 345,800,000.00
CERT 34,200,000.00 22,309,133.05 1,161,050.61 78,825.60 1,239,876.21 0.00 0.00 21,148,082.44
TOTALS 1,368,000,000.00 485,973,804.66 25,291,891.88 1,643,636.87 26,935,528.75 0.00 0.00 460,681,912.78
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 322.91690852 66.11189389 0.96336877 67.07526266 256.80501463 A3 3.580000 %
A4 161581CP6 1,000.00000000 0.00000000 3.50833334 3.50833334 1,000.00000000 A4 4.210000 %
CERT 161581CQ4 652.31383187 33.94884825 2.30484211 36.25369035 618.36498363 CERT 4.240000 %
TOTALS 355.24400925 18.48822506 1.20148894 19.68971400 336.75578420
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Email: kelly.crosson@jpmorgan.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-B
August 16 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 26
Due Period Beginning Date 07/01/04
Due Period End Date 07/31/04
Determination Date 08/10/04
Section 5.8(iii) Servicing Fee 404,978.17
Section 5.8(iii) Servicing Fee per $1000 0.29603667
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 460,681,912.78
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 60,499.98
TOTAL 60,499.98
Section 5.8(viii) Realized Net Losses for Collection Period 380,204.99
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 1,546,018.65
Section 5.8(xii) Total Distribution Amount 27,917,407.87
Servicing Fee 404,978.17
Administration Fee 1,000.00
Noteholders Distribution Amount 25,695,652.54
Certficateholders Distribution Amount 1,239,876.21
Deposit to Reserve Account 575,900.95
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.