UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K

(Mark One)

 X   ANNUAL REPORT PURSUANT TO SECTION 13 OF THE SECURITIES EXCHANGE
___  ACT OF 1934 FOR THE YEAR ENDED DECEMBER 31, 2001, OR


___  TRANSITION REPORT PURSUANT TO SECTION 13 OF THE SECURITIES EXCHANGE
     ACT OF 1934 FOR THE TRANSITION PERIOD FROM _________ TO __________.



     CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1         333-06039
     CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2         333-93431
     -------------------------------------------       -----------------
              (Exact name of registrant as             Commission file
                specified in its charter)                  number




A Delaware Business Trust                                 38-3082892
- --------------------------------------------           --------------------
 (State or other jurisdiction of                       (I.R.S. Employer
 incorporation or organization)                         Identification No.)


c/o Bankers Trust (Delaware)
1011 Centre Road, Suite 200
Wilmington, Delaware                                       19805
- --------------------------------------------           ---------------
 (Address of principal executive offices)                (Zip Code)


Registrant's telephone number, including area code (212) 250-6864
                                                   --------------


Securities registered pursuant to Section 12(b) of the Act:  (None)
Section 12(g) of the Act:  (None).


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by  Section 13 of the  Securities  Exchange  Act of 1934  during the
preceding 12 months,  and (2) has been subject to such filing  requirements  for
the past 90 days. Yes X . No   .
                     ---    ---


                                     PART I

ITEM 1.  BUSINESS


Each Capital Auto Receivables Asset Trust, (the "Trusts") was formed pursuant to
a Trust  Agreement,  between Capital Auto  Receivables,  Inc. (the "Seller") and
Bankers Trust (Delaware),  as Owner Trustee. The Trusts have issued Asset-Backed
Notes (the  "Notes").  The Notes are issued and secured  pursuant to  Indentures
between  the  related  Trust and Bank One,  National  Association  as  Indenture
Trustee.  Each Trust has also  issued  Asset-Backed  Certificates.  For  further
information,  refer to the Prospectus Supplements dated January 9, 2001 and June
14, 2001.






                      CAPITAL AUTO RECEIVABLES ASSET TRUST
                     ---------------------------------------
                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1
                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2



                                     PART II


ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
          AND RESULTS OF OPERATIONS

Each of the Trusts was formed pursuant to a Trust Agreement between Capital Auto
Receivables, Inc. (the "Seller") and Bankers Trust (Delaware), as Owner Trustee.
The Trusts issued the following Asset-Backed Notes and Certificates.  Each Trust
acquired retail finance  receivables  from the Seller in the aggregate amount as
shown below in exchange for  Asset-Backed  Notes and  Asset-Backed  Certificates
representing  undivided equity interests in the respective  Trust.  Each Trust's
property  includes a pool of retail  instalment  sale  contracts  secured by new
automobiles and light trucks, certain monies due thereunder,  security interests
in the  vehicles  financed  thereby,  interest  rate  swaps  and  certain  other
property.



                                                    Retail
                                                   Finance
                       Date of Trust             Receivables
                     Sale and Servicing           Aggregate               Asset-Backed              Asset-Backed
      Trust              Agreement                  Amount                    Notes                 Certificates
  --------------   -----------------------   ---------------------  --------------------------    -----------------
                                                    (millions)               (millions)                (millions)

                                                                                      
  Capital          January 17, 2001             $    3,400.0        Class A-1 $       617.0          $     92.4
  Auto                                                              (Private Placement)
  Receivables                                                       Class A-2         526.0
  Asset Trust                                                       Class A-3         429.0
  2001-1                                                            Class A-4         471.0
                                                                    Class A-5         250.6
                                                                    Variable Pay Revolving
                                                                    Note              693.0
                                                                      (Private Placement)



  Capital          June 26, 2001                $    2,300.0        Class A-1 $       447.0          $     64.6
  Auto                                                                (Private Placement)
  Receivables                                                       Class A-2         680.0
  Asset Trust                                                       Class A-3         385.0
  2001-2                                                            Class A-4         150.6
                                                                    Variable Pay Revolving
                                                                    Note              425.0
                                                                      (Private Placement)


General Motors  Acceptance  Corporation  ("GMAC"),  the originator of the retail
receivables,  continues to service the receivables for the aforementioned Trusts
and receives compensation and fees for such services. Investors receive periodic
payments of principal and interest for each class of Notes and  Certificates  as
the receivables are liquidated.

                              --------------------


                                      II-1



ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.




                              CROSS REFERENCE SHEET


Exhibit No.                                 Caption                                             Page
- -----------       --------------------------------------------------------------                ----
                                                                                                 
    --            Capital Auto Receivables Asset Trust 2001-1,
                  Independent  Auditors' Report,  Financial  Statements and                      II-3
                  Selected Quarterly Data for the Year Ended December 31, 2001.


    --            Capital Auto Receivables Asset Trust 2001-2,
                  Independent  Auditors' Report,  Financial  Statements and                      II-9
                  Selected Quarterly Data for the Year Ended December 31, 2001.





                              ---------------------

                                      II-2


                          INDEPENDENT AUDITORS' REPORT


The Capital Auto Receivables Asset Trust 2001-1, its Certificateholders, Capital
Auto Receivables, Inc., and Bankers Trust (Delaware), Owner Trustee:

We have audited the accompanying Statement of Assets,  Liabilities and Equity of
the Capital Auto Receivables Asset Trust 2001-1 as of December 31, 2001, and the
related Statement of Distributable  Income for the period January 17, 2001 (date
of  inception)  to  December  31,  2001.  These  financial  statements  are  the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

As described in Note 1 to the financial  statements,  these financial statements
were  prepared  on the  basis of cash  receipts  and  disbursements,  which is a
comprehensive  basis of accounting  other than accounting  principles  generally
accepted in the United States of America.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the assets,  liabilities and equity arising from cash transactions of
the Capital Auto  Receivables  Asset Trust 2001-1 at December 31, 2001,  and its
distributable  income for the period  January  17, 2001 (date of  inception)  to
December 31, 2001, on the basis of accounting described in Note 1.


s\ Deloitte & Touche LLP
- ------------------------
Deloitte & Touche LLP
Detroit, Michigan 48243


March 11, 2002


                                      II-3



                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1

                   STATEMENT OF ASSETS, LIABILITIES AND EQUITY



                                                         December 31, 2001
                                                      ------------------------
                                                      (in millions of dollars)
ASSETS

Receivables-(Discounted) (Note 2)...................      $    2,084.4
                                                          ------------
TOTAL ASSETS........................................      $    2,084.4
                                                          ============


LIABILITIES AND EQUITY (Notes 2 AND 3)

Asset-Backed Notes..................................      $    2,021.9

Asset-Backed Certificates (Equity)..................              62.5
                                                          ------------
TOTAL LIABILITIES AND EQUITY........................      $    2,084.4
                                                          ============


Reference should be made to the Notes to Financial Statements.

                                      II-4


                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1

                        STATEMENT OF DISTRIBUTABLE INCOME


                                               Year Ended December 31, 2001*
                                               -----------------------------
                                                  (in millions of dollars)
Distributable Income

  Allocable to Principal

       Asset-Backed Notes..........................       $  964.7

       Asset-Backed Certificates (Equity)..........           29.9
                                                          --------
       Total Principal ............................       $  994.6
                                                          --------


Allocable to Interest

       Asset-Backed Notes .........................       $  112.7

       Asset-Backed Certificates (Equity)..........            4.1
                                                          --------
       Total Interest..............................       $  116.8
                                                          --------


Distributable Income ..............................       $1,111.4
                                                          ========

Income Distributed ................................       $1,111.4
                                                          ========


*Represents the period January 17, 2001 (inception) through December 31, 2001.


Reference should be made to the Notes to Financial Statements.


                                      II-5


                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1.  BASIS OF ACCOUNTING

The  financial  statements of Capital Auto  Receivables  Asset Trust 2001-1 (the
"Trust") are prepared on the basis of cash receipts and cash disbursements. Such
financial  statements  differ from financial  statements  prepared in accordance
with accounting principles generally accepted in the United States of America in
that interest  income and the related assets are recognized when received rather
than when earned and  distributions  to Noteholders and  Certificateholders  are
recognized  when paid rather than when the  respective  obligation  is incurred.
Certain  expenses of the Trust are paid by Capital Auto  Receivables,  Inc. (the
"Seller").  Capitalized  terms are defined in the  prospectus  dated  January 9,
2001.

The Trust uses  interest  rate swaps to alter its interest  rate  exposure.  The
swaps are executed as an integral element of a specific investment  transaction.
As the Trust's  financial  statements are prepared on the basis of cash receipts
and cash  disbursements,  the impact of the interest rate swaps are reflected in
the cash flows shown in the Statement of Distributable Income.

NOTE 2.  SALE OF NOTES AND CERTIFICATES

On January 17, 2001, the Trust acquired retail finance  receivables  aggregating
approximately $3,079.0 million, which included a discount of $321.0 million from
the Seller in  exchange  for six  classes  of  Asset-Backed  Notes  representing
indebtedness of the Trust of $617.0 million Class A-1; $526.0 million Class A-2;
$429.0 million Class A-3;  $471.0  million Class A-4;  $250.6 million Class A-5;
$693.0  million  Initial  Variable  Pay  Revolving  Note;  and $92.4  million of
Asset-Backed  Certificates representing equity interests in the Trust. The Trust
property includes a pool of retail instalment sale contracts for new automobiles
and light trucks,  monies due or received thereunder,  security interests in the
vehicles financed thereby,  interest rate swaps and certain other property.  The
Servicer has the option to repurchase  the remaining  receivables as of the last
day of any month on or after which the principal balance declines to 10% or less
of the aggregate amount financed.

NOTE 3:  PRINCIPAL AND INTEREST PAYMENTS

Payments of interest on the Class A Notes,  the Initial  Variable Pay  Revolving
Note and the  Certificates  will be made on the fifteenth day of each month, or,
if any such day is not a Business  Day,  on the next  succeeding  Business  Day,
commencing  February  15, 2001 (each a  "Distribution  Date").  In  general,  no
principal  payments  will be made on any  class of the  Class A Notes  until its
Targeted Final  Distribution  Date. On the Targeted Final  Distribution Date for
each class of Class A Notes, the Trust will pay the entire principal  balance of
that class of Class A Notes, to the extent of funds available  therefor.  On the
Targeted Final Distribution Date for a class of Class A Notes, the proceeds from
any  incremental  advances  under the Variable Pay  Revolving  Note will also be
available to make principal payments.  The Targeted Final Distribution Dates for
the  Class  A-1,  Class  A-2,  Class  A-3,  Class A-4 and Class A-5 Notes are as
follows,  respectively:  July 2001,  January 2002,  July 2002,  January 2003 and
January 2004.

Amounts  available to pay  principal  on the Class A Notes on each  Distribution
Date that is not a Targeted Final Distribution Date for a class of Class A Notes
will be applied to make  principal  payments on the Variable Pay Revolving  Note
and  distributions  of Certificate  Balance,  pro rata, based on the outstanding
amount of the Notes and Certificates, to the extent of funds available therefor.
Payments of principal on the Variable Pay Revolving  Note on the Targeted  Final
Distribution  Dates for each  class of Class A Notes will also be applied to the
extent of funds available  therefor.  The Final Scheduled  Distribution Date for
the  Variable Pay  Revolving  Note will occur on the  Distribution  Date in July
2006.


                                      II-6



                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1
                          NOTES TO FINANCIAL STATEMENTS


NOTE 3.  PRINCIPAL AND INTEREST PAYMENTS (concluded)

On each Distribution Date,  Certificateholders  will receive,  in respect of the
Certificate  Balance,  an  amount  equal  to the  Certificateholders'  Principal
Distributable  Amount, a pro rata portion based on the outstanding amount of the
Notes and  Certificates,  to the extent of funds available  therefor.  The Final
Scheduled  Distribution Date for the Certificates will occur on the Distribution
Date in July 2006.

Interest on the outstanding  principal  amount of the Notes accrues from January
17, 2001 or from the most recent  Distribution  Date on which  interest has been
paid to but  excluding  the  following  Distribution  Date.  The  Class A-1 Note
recieves  interest at the rate of 5.46% per annum.  The Class A-2 Notes  receive
interest at the rate of 5.34% per annum. The Class A-3 Notes receive interest at
the rate of 5.33% per annum. The Class A-4 Notes receive interest at the rate of
one Month London  Interbank  Offer Rate "LIBOR" plus 0.07% per annum.  The Class
A-5 Notes receive  interest at the rate of one Month LIBOR plus 0.08% per annum.
The Initial  Variable Pay Revolving  Note  receives  interest at the rate of one
Month LIBOR plus 0.11% per annum.  Interest on Class A-1 Note,  Class A-4 Notes,
Class A-5 Notes and the Initial Variable Pay Revolving Note is calculated on the
basis of actual days elapsed during the period for which interest is payable and
a 360-day year. Interest on Class A-2 Notes and Class A-3 Notes is calculated on
the  basis of a  360-day  year  consisting  of  twelve  30-day  months.  On each
Distribution Date, the Owner Trustee distributes pro rata to  Certificateholders
accrued interest at the pass-through  rate of 5.80% per annum on the outstanding
Certificate  Balance and calculated on the basis of a 360-day year consisting of
twelve 30-day months.

The Class A-4  Noteholders,  Class A-5 Noteholders and the Initial  Variable Pay
Revolving  Noteholder  received  interest at a weighted average rate as follows,
respectively: 4.16% per annum, 4.17% per annum, and 4.25% per annum from January
17, 2001 through December 17, 2001.

On July 16,  2001,  the Trust  advanced  $617.0  million  under the Variable Pay
Revolving Note for the full payment of the Class A-1 Note.


NOTE 4.  FEDERAL INCOME TAX

The Trust will not be taxable as an association or publicly  traded  partnership
taxable as a  corporation,  but will be classified as a partnership  for federal
income tax purposes.  Each  Noteholder,  by the acceptance of a Note,  agrees to
treat the Notes as indebtedness in the Trust for federal, state and local income
and franchise  tax  purposes.  Each  Certificateholder,  by the  acceptance of a
Certificate,  agrees to treat the  Certificates as equity interests in the trust
for federal,  state,  and local income and franchise tax purposes.  A portion of
the Certificates were issued to the Seller on the Closing Date.


NOTE 5. SUBSEQUENT EVENTS

On January 15, 2002,  the Trust  advanced  $526.0 million under the Variable Pay
Revolving Note for the full payment of the Class A-2 Notes.


                                      II-7


                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1

                    SUPPLEMENTARY FINANCIAL DATA (unaudited)

                    SUMMARY OF QUARTERLY DISTRIBUTABLE INCOME


 2001 Quarters                          Principal     Interest      Total
 ----------------------------------    -----------   ----------   ---------
                                              (in millions of dollars)
 First quarter*...................       $ 172.6     $   27.2     $  199.8

 Second quarter...................         268.1         37.1        305.2

 Third quarter....................         272.1         30.0        302.1

 Fourth quarter...................         281.8         22.5        304.3
                                         -------     --------     --------

          Total...................       $ 994.6     $  116.8     $1,111.4
                                         =======     ==========   ========


*Represents the period January 17, 2001 (inception) through March 31, 2001.


                                      II-8



                          INDEPENDENT AUDITORS' REPORT

The Capital Auto Receivables Asset Trust 2001-2, its Certificateholders, Capital
Auto Receivables, Inc., and Bankers Trust (Delaware), Owner Trustee:

We have audited the accompanying Statement of Assets,  Liabilities and Equity of
the Capital Auto Receivables Asset Trust 2001-2 as of December 31, 2001, and the
related Statement of Distributable  Income for the period June 26, 2001 (date of
inception)  to  December  31,  2001.   These   financial   statements   are  the
responsibility of the Trust's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audit  provides  a
reasonable basis for our opinion.

As described in Note 1 to the financial  statements,  these financial statements
were  prepared  on the  basis of cash  receipts  and  disbursements,  which is a
comprehensive  basis of accounting  other than accounting  principles  generally
accepted in the United States of America.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the assets,  liabilities and equity arising from cash transactions of
the Capital Auto  Receivables  Asset Trust 2001-2 at December 31, 2001,  and its
distributable  income  for the  period  June 26,  2001  (date of  inception)  to
December 31, 2001, on the basis of accounting described in Note 1.


s\ Deloitte & Touche LLP
- ------------------------
Deloitte & Touche LLP
Detroit, Michigan 48243


March 11, 2002


                                      II-9



                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2

                   STATEMENT OF ASSETS, LIABILITIES AND EQUITY


                                                         December 31, 2001
                                                      ------------------------
                                                      (in millions of dollars)
ASSETS

Receivables-(Discounted) (Note 2)....................     $     1,741.3
                                                          -------------
TOTAL ASSETS.........................................     $     1,741.3
                                                           =============


LIABILITIES AND EQUITY (Notes 2 AND 3)

Asset-Backed Notes...................................     $     1,689.0

Asset-Backed Certificates (Equity)...................              52.3
                                                          -------------
TOTAL LIABILITIES AND EQUITY.........................     $     1,741.3
                                                          =============


Reference should be made to the Notes to Financial Statements.


                                     II-10


                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2

                        STATEMENT OF DISTRIBUTABLE INCOME


                                              Year Ended December 31, 2001*
                                              ------------------------------
                                                (in millions of dollars)
Distributable Income

  Allocable to Principal

       Asset-Backed Notes.....................         $398.6

       Asset-Backed Certificates (Equity).....           12.3
                                                       ------
       Total Principal .......................         $410.9
                                                       ------


Allocable to Interest

       Asset-Backed Notes ....................         $ 33.9

       Asset-Backed Certificates (Equity).....            1.0
                                                       ------
       Total Interest.........................         $ 34.9
                                                       ------


Distributable Income .........................         $445.8
                                                       ======

Income Distributed ...........................         $445.8
                                                       ======


*Represents the period June 26, 2001 (inception) through December 31, 2001.


Reference should be made to the Notes to Financial Statements.


                                     II-11



                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1.  BASIS OF ACCOUNTING

The  financial  statements of Capital Auto  Receivables  Asset Trust 2001-2 (the
"Trust") are prepared on the basis of cash receipts and cash disbursements. Such
financial  statements  differ from financial  statements  prepared in accordance
with accounting principles generally accepted in the United States of America in
that interest  income and the related assets are recognized when received rather
than when earned and  distributions  to Noteholders and  Certificateholders  are
recognized  when paid rather than when the  respective  obligation  is incurred.
Certain  expenses of the Trust are paid by Capital Auto  Receivables,  Inc. (the
"Seller"). Capitalized terms are defined in the prospectus dated June 14, 2001.

The Trust uses  interest  rate swaps to alter its interest  rate  exposure.  The
swaps are executed as an integral element of a specific investment  transaction.
As the Trust's  financial  statements are prepared on the basis of cash receipts
and cash  disbursements,  the impact of the interest rate swaps are reflected in
the cash flows shown in the Statement of Distributable Income.

NOTE 2.  SALE OF NOTES AND CERTIFICATES

On June 26, 2001, the Trust  acquired  retail  finance  receivables  aggregating
approximately $2,152.2 million, which included a discount of $147.8 million from
the Seller in  exchange  for five  classes of  Asset-Backed  Notes  representing
indebtedness of the Trust of $447.0 million Class A-1; $680.0 million Class A-2;
$385.0  million Class A-3;  $150.6  million Class A-4;  $425.0  million  Initial
Variable Pay  Revolving  Note;  and $64.6 million of  Asset-Backed  Certificates
representing  equity interests in the Trust. The Trust property  includes a pool
of retail instalment sale contracts for new automobiles and light trucks, monies
due or received thereunder, security interests in the vehicles financed thereby,
interest rate swaps and certain other  property.  The Servicer has the option to
repurchase the remaining receivables as of the last day of any month on or after
which the  principal  balance  declines to 10% or less of the  aggregate  amount
financed.

NOTE 3.  PRINCIPAL AND INTEREST PAYMENTS

Payments of interest on the Class A Notes,  the Initial  Variable Pay  Revolving
Note and Certificates will be made on the fifteenth day of each month or, if any
such day is not a Business Day, on the next succeeding  Business Day, commencing
July 16, 2001 (each a "Distribution  Date"). In general,  no principal  payments
will be made on any class of Class A Notes until its Targeted Final Distribution
Date. On the Targeted Final  Distribution  Date for each class of Class A Notes,
the Trust will pay the entire principal  balance of that class of Class A Notes,
to the extent of funds available  therefor.  On the Targeted Final  Distribution
Date for a class of Class A Notes,  the proceeds from any  incremental  advances
under the Variable Pay Revolving  Note will also be available to make  principal
payments.  The Targeted Final  Distribution  Dates for the Class A-1, Class A-2,
Class A-3, and Class A-4 are as follows, respectively: December 2001, June 2002,
June 2003, and June 2004.

Amounts  available to pay  principal  on the Class A Notes on each  Distribution
Date that is not a Targeted Final Distribution Date for a class of Class A Notes
will be applied to make  principal  payments on the Variable Pay Revolving  Note
and  distributions  of Certificate  Balance,  pro rata, based on the outstanding
amount of the Notes and Certificates, to the extent of funds available therefor.
Payments of principal on the Variable Pay Revolving  Note on the Targeted  Final
Distribution  Dates for each  class of Class A Notes will also be applied to the
extent of funds available  therefor.  The Final Scheduled  Distribution Date for
the Variable Pay Revolving Note will occur on the Distribution  Date in December
2006.


                                      II-12



                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2
                          NOTES TO FINANCIAL STATEMENTS


NOTE 3. PRINCIPAL AND INTEREST PAYMENTS (concluded)

On each Distribution Date,  Certificateholders  will receive,  in respect of the
Certificate  Balance,  an  amount  equal  to the  Certificateholders'  Principal
Distributable  Amount, a pro rata portion based on the outstanding amount of the
Notes and  Certificates,  to the extent of funds available  therefor.  The Final
Scheduled  Distribution Date for the Certificates will occur on the Distribution
Date in December 2006.

Interest on the outstanding  principal amount of the Notes accrues from June 26,
2001 or from the most recent  Distribution  Date on which interest has been paid
to but excluding the following  Distribution  Date.  The Class A-1 Note receives
interest at the rate of one Month London Interbank Offer Rate "LIBOR" plus 0.06%
per annum.  The Class A-2 Notes receive  interest at the rate of one Month LIBOR
plus 0.04% per annum.  The Class A-3 Notes receive interest at the rate of 4.60%
per annum.  The Class A-4 Notes receive interest at the rate of 5.00% per annum.
The Initial  Variable Pay Revolving  Note  receives  interest at the rate of one
Month LIBOR plus 0.11% per annum.  Interest  on Class A-1 Note,  Class A-2 Notes
and the Initial Variable Pay Revolving Note is calculated on the basis of actual
days elapsed during the period for which interest is payable and a 360-day year.
Interest on Class A-3 Notes and Class A-4 Notes is  calculated on the basis of a
360-day year consisting of twelve 30-day months. On each Distribution  Date, the
Owner Trustee distributes pro rata to Certificateholders accrued interest at the
pass-through  rate of one Month  LIBOR plus  0.35% per annum on the  outstanding
Certificate  Balance and  calculated on the basis of actual days elapsed  during
the period for which interest is payable and a 360-day year.

The Class A-1 Noteholder, Class A-2 Noteholders,  Initial Variable Pay Revolving
Noteholder and  Certificateholders  received interest at a weighted average rate
as follows, respectively: 3.24% per annum, 3.22% per annum, 3.56% per annum, and
3.57% per annum from June 26, 2001 through December 17, 2001

On December 17, 2001, the Trust  advanced  $447.0 million under the Variable Pay
Revolving Note for the full payment of the Class A-1 Note.

NOTE 4.  FEDERAL INCOME TAX

The Trust will not be taxable as an association or publicly  traded  partnership
taxable as a  corporation,  but will be classified as a partnership  for federal
income tax purposes.  Each  Noteholder,  by the acceptance of a Note,  agrees to
treat the Notes as indebtedness in the Trust for federal, state and local income
and franchise  tax  purposes.  Each  Certificateholder,  by the  acceptance of a
Certificate,  agrees to treat the  Certificates as equity interests in the trust
for federal, state and local income and franchise tax purposes. A portion of the
Certificates were issued to the Seller on the Closing Date.


                                     II-13


                   CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2

                    SUPPLEMENTARY FINANCIAL DATA (unaudited)

                    SUMMARY OF QUARTERLY DISTRIBUTABLE INCOME


 2001 Quarters                           Principal     Interest       Total
 -----------------------------------    -----------   ----------   ----------
                                              (in millions of dollars)
 First quarter...................        $    0.0     $   0.0      $    0.0

 Second quarter..................             0.0         0.0           0.0

 Third quarter*..................           201.1        19.2         220.3

 Fourth quarter..................           209.8        15.7         225.5
                                          -------     -------      --------

          Total..................         $ 410.9     $  34.9      $  445.8
                                          =======     =======      ========


*Represents the period June 26, 2001 (inception) through September 30, 2001.


                                     II-14


                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8K


(a)      (1)      FINANCIAL STATEMENTS.

                  Included in Part II, Item 8, of Form 10-K.


(a)      (2)      FINANCIAL STATEMENT SCHEDULES.

         All  schedules  have been omitted  because they are not  applicable  or
         because the information called for is shown in the financial statements
         or notes thereto.

(a)      (3)      EXHIBITS (Included in Part II of this report).

         --       Capital Auto Receivables Asset Trust 2001-1, Financial
                  Statements for the period January 17, 2001 (inception) through
                  December 31, 2001.

         --       Capital Auto Receivables Asset Trust 2001-2, Financial
                  Statements  for the period June 26, 2001  (inception)  through
                  December 31, 2001.


(b)               REPORTS ON FORM 8-K.

                  No  reports  on Form  8-K have  been  filed  by  Capital  Auto
                  Receivables  Asset Trust  2001-1 or Capital  Auto  Receivables
                  Asset Trust 2001-2 during the fourth  Quarter  ended  December
                  31,2001.

ITEMS 2, 3, 4, 5, 6, 9,  10,  11,  12 and 13 are not  applicable  and have  been
omitted.


                                     II-15


                                    SIGNATURE


Pursuant to the  requirements  of Section 13 of the  Securities  Exchange Act of
1934,  the Owner  Trustee has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.




                             CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-1
                             CAPITAL AUTO RECEIVABLES ASSET TRUST 2001-2


                                  by:   Bankers Trust (Delaware)
                                  ----------------------------------------
                                    (Owner Trustee,  not in its individual
                                     capacity but solely as Owner Trustee
                                     on behalf of the Issuer.)


                                  s\ JENNA KAUFMAN
                                  ---------------------------------------
                                   (Jenna Kaufman, Vice President)


Date: March 28, 2002
      --------------