Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
February 17 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 280,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 300,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 365,000,000.00 94,377,220.45 21,069,074.31 243,021.34 21,312,095.65 0.00 0.00 73,308,146.14
A4 322,380,000.00 322,380,000.00 0.00 1,020,870.00 1,020,870.00 0.00 0.00 322,380,000.00
B 32,503,047.00 19,706,537.17 996,259.87 61,582.93 1,057,842.80 0.00 0.00 18,710,277.30
TOTALS 1,299,883,047.00 436,463,757.62 22,065,334.18 1,325,474.27 23,390,808.45 0.00 0.00 414,398,423.44
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 161581BV4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 2.180000 %
A2 161581BW2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.440000 %
A3 161581BX0 258.56772726 57.72349126 0.66581189 58.38930315 200.84423600 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 606.29814706 30.65127617 1.89468175 32.54595792 575.64687089 B 3.750000 %
TOTALS 335.77155932 16.97486111 1.01968733 17.99454844 318.79669821
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
February 17 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 27
Due Period Beginning Date 01/01/04
Due Period End Date 01/31/04
Determination Date 02/10/04
Section 5.8(iii) Servicing Fee 363,719.80
Section 5.8(iii) Servicing Fee per $1000 0.27980964
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00076930
Section 5.8(vi) Pool Balance at the end of the Collection Period 414,398,429.31
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 63,244.45
TOTAL 63,244.45
Section 5.8(viii) Realized Net Losses for Collection Period 234,968.42
Section 5.8(ix) Reserve Account Balance after Disbursement 9,749,122.90
Section 5.8(x) Specified Reserve Account Balance 9,749,122.90
Section 5.8(xi) Total Distribution Amount 24,790,736.58
Servicing Fee 363,719.80
Administration Fee 1,000.00
Noteholders Distribution Amount 22,332,965.65
Certficateholders Distribution Amount 1,057,842.80
Deposit to Reserve Account 1,035,208.33
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.