Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
April 15 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 53,295,387.71 23,458,582.21 137,235.62 23,595,817.83 0.00 0.00 29,836,805.50
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 17,763,965.76 1,109,248.74 55,512.39 1,164,761.13 0.00 0.00 16,654,717.02
TOTALS 1,299,883,047.00 393,439,353.47 24,567,830.95 1,213,618.01 25,781,448.96 0.00 0.00 368,871,522.52
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS 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 146.01476085 64.27008825 0.37598800 64.64607625 81.74467260 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 546.53232234 34.12753087 1.70791342 35.83544429 512.40479146 B 3.750000 %
TOTALS 302.67288613 18.90003182 0.93363631 19.83366813 283.77285431
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
Email: kelly.crosson@jpmorgan.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
April 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 29
Due Period Beginning Date 03/01/04
Due Period End Date 03/31/04
Determination Date 04/09/04
Section 5.8(iii) Servicing Fee 327,866.13
Section 5.8(iii) Servicing Fee per $1000 0.25222741
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 368,871,528.39
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 99,576.81
TOTAL 99,576.81
Section 5.8(viii) Realized Net Losses for Collection Period 358,115.62
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 26,821,101.77
Servicing Fee 327,866.13
Administration Fee 1,000.00
Noteholders Distribution Amount 24,616,687.83
Certficateholders Distribution Amount 1,164,761.13
Deposit to Reserve Account 710,786.68
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.