Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
April 15 2005
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 345,800,000.00 294,116,478.25 20,750,124.73 1,031,858.64 21,781,983.37 0.00 0.00 273,366,353.52
CERT 34,200,000.00 14,151,355.60 998,388.11 50,001.46 1,048,389.57 0.00 0.00 13,152,967.49
TOTALS 1,368,000,000.00 308,267,833.85 21,748,512.84 1,081,860.10 22,830,372.94 0.00 0.00 286,519,321.01
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 850.53926619 60.00614439 2.98397525 62.99011964 790.53312180 A4 4.210000 %
CERT 161581CQ4 413.78232749 29.19263480 1.46203099 30.65466579 384.58969269 CERT 4.240000 %
TOTALS 225.34198381 15.89803570 0.79083341 16.68886911 209.44394811
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Pattie L Kong
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St, 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3684
Fax: (713) 216-4880
Email: pattie.l.kong@jpmchase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-B
April 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 34
Due Period Beginning Date 03/01/05
Due Period End Date 03/31/05
Determination Date 04/08/05
Section 5.8(iii) Servicing Fee 256,889.86
Section 5.8(iii) Servicing Fee per $1000 0.18778499
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 286,519,321.01
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 23,832.52
TOTAL 23,832.52
Section 5.8(viii) Realized Net Losses for Collection Period 23,474.60
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 755,622.73
Section 5.8(xii) Total Distribution Amount 23,598,857.44
Servicing Fee 256,889.86
Administration Fee 1,000.00
Noteholders Distribution Amount 21,781,983.37
Certficateholders Distribution Amount 1,048,389.57
Deposit to Reserve Account 510,594.64
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.