Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
August 16 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 322,380,000.00 291,781,861.88 18,824,582.30 923,975.90 19,748,558.20 0.00 0.00 272,957,279.58
B 32,503,047.00 13,797,025.77 890,128.14 43,115.71 933,243.85 0.00 0.00 12,906,897.63
TOTALS 1,299,883,047.00 305,578,887.65 19,714,710.44 967,091.61 20,681,802.05 0.00 0.00 285,864,177.21
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 3.090000 %
A4 161581BY8 905.08673578 58.39252528 2.86610801 61.25863329 846.69421050 A4 3.800000 %
B 161581BZ5 424.48407283 27.38599061 1.32651287 28.71250348 397.09808222 B 3.750000 %
TOTALS 235.08183167 15.16652632 0.74398355 15.91050987 219.91530536
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
August 16 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 33
Due Period Beginning Date 07/01/04
Due Period End Date 07/31/04
Determination Date 08/10/04
Section 5.8(iii) Servicing Fee 254,649.08
Section 5.8(iii) Servicing Fee per $1000 0.19590153
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 285,864,183.08
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 9,167.59
TOTAL 9,167.59
Section 5.8(viii) Realized Net Losses for Collection Period 213,768.13
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 21,481,532.00
Servicing Fee 254,649.08
Administration Fee 1,000.00
Noteholders Distribution Amount 19,748,558.20
Certficateholders Distribution Amount 933,243.85
Deposit to Reserve Account 544,080.87
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.