Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
July 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 345,800,000.00 238,613,059.20 16,535,484.02 837,134.15 17,372,618.17 0.00 0.00 222,077,575.18
CERT 34,200,000.00 11,480,819.67 795,601.51 40,565.56 836,167.07 0.00 0.00 10,685,218.16
TOTALS 1,368,000,000.00 250,093,878.87 17,331,085.53 877,699.71 18,208,785.24 0.00 0.00 232,762,793.34
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 690.03198149 47.81805674 2.42086220 50.23891894 642.21392475 A4 4.210000 %
CERT 161581CQ4 335.69648158 23.26320205 1.18612749 24.44932953 312.43327953 CERT 4.240000 %
TOTALS 182.81716292 12.66892217 0.64159336 13.31051553 170.14824075
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
July 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 37
Due Period Beginning Date 06/01/05
Due Period End Date 06/30/05
Determination Date 07/08/05
Section 5.8(iii) Servicing Fee 208,411.57
Section 5.8(iii) Servicing Fee per $1000 0.15234764
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 232,762,793.34
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 23,372.19
TOTAL 23,372.19
Section 5.8(viii) Realized Net Losses for Collection Period 61,144.62
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 560,863.70
Section 5.8(xii) Total Distribution Amount 18,849,190.25
Servicing Fee 208,411.57
Administration Fee 1,000.00
Noteholders Distribution Amount 17,372,618.17
Certficateholders Distribution Amount 836,167.07
Deposit to Reserve Account 430,993.44
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.