Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
August 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 345,800,000.00 222,077,575.18 14,949,147.14 779,122.16 15,728,269.30 0.00 0.00 207,128,428.04
CERT 34,200,000.00 10,685,218.16 719,275.23 37,754.44 757,029.67 0.00 0.00 9,965,942.93
TOTALS 1,368,000,000.00 232,762,793.34 15,668,422.37 816,876.60 16,485,298.97 0.00 0.00 217,094,370.97
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 642.21392475 43.23061637 2.25310052 45.48371689 598.98330839 A4 4.210000 %
CERT 161581CQ4 312.43327953 21.03143947 1.10393099 22.13537047 291.40184006 CERT 4.240000 %
TOTALS 170.14824075 11.45352512 0.59713202 12.05065714 158.69471562
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
August 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 38
Due Period Beginning Date 07/01/05
Due Period End Date 07/31/05
Determination Date 08/10/05
Section 5.8(iii) Servicing Fee 193,968.99
Section 5.8(iii) Servicing Fee per $1000 0.14179020
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 217,094,370.97
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 57,923.61
TOTAL 57,923.61
Section 5.8(viii) Realized Net Losses for Collection Period 101,464.15
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 504,453.30
Section 5.8(xii) Total Distribution Amount 16,975,351.14
Servicing Fee 193,968.99
Administration Fee 1,000.00
Noteholders Distribution Amount 15,728,269.30
Certficateholders Distribution Amount 757,029.67
Deposit to Reserve Account 295,083.18
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.