Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
June 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 345,800,000.00 255,631,996.43 17,018,937.23 896,842.25 17,915,779.48 0.00 0.00 238,613,059.20
CERT 34,200,000.00 12,299,682.44 818,862.77 43,458.88 862,321.65 0.00 0.00 11,480,819.67
TOTALS 1,368,000,000.00 267,931,678.87 17,837,800.00 940,301.13 18,778,101.13 0.00 0.00 250,093,878.87
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 739.24810998 49.21612848 2.59352877 51.80965726 690.03198149 A4 4.210000 %
CERT 161581CQ4 359.63983743 23.94335585 1.27072749 25.21408333 335.69648158 CERT 4.240000 %
TOTALS 195.85649040 13.03932749 0.68735463 13.72668211 182.81716292
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
June 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 36
Due Period Beginning Date 05/01/05
Due Period End Date 05/31/05
Determination Date 06/10/05
Section 5.8(iii) Servicing Fee 223,276.40
Section 5.8(iii) Servicing Fee per $1000 0.16321374
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 250,093,878.87
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 53,575.92
TOTAL 53,575.92
Section 5.8(viii) Realized Net Losses for Collection Period 54,346.60
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 618,938.03
Section 5.8(xii) Total Distribution Amount 19,454,133.58
Servicing Fee 223,276.40
Administration Fee 1,000.00
Noteholders Distribution Amount 17,915,779.48
Certficateholders Distribution Amount 862,321.65
Deposit to Reserve Account 451,756.05
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.