Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
September 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 322,380,000.00 272,957,279.58 18,425,256.58 864,364.72 19,289,621.30 0.00 0.00 254,532,023.00
B 32,503,047.00 12,906,897.63 871,245.86 40,334.06 911,579.92 0.00 0.00 12,035,651.77
TOTALS 1,299,883,047.00 285,864,177.21 19,296,502.44 904,698.78 20,201,201.22 0.00 0.00 266,567,674.77
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 3.090000 %
A4 161581BY8 846.69421050 57.15384509 2.68119834 59.83504343 789.54036541 A4 3.800000 %
B 161581BZ5 397.09808222 26.80505185 1.24093166 28.04598350 370.29303037 B 3.750000 %
TOTALS 219.91530536 14.84479891 0.69598475 15.54078366 205.07050645
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
September 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 34
Due Period Beginning Date 08/01/04
Due Period End Date 08/31/04
Determination Date 09/10/04
Section 5.8(iii) Servicing Fee 238,220.15
Section 5.8(iii) Servicing Fee per $1000 0.18326276
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 266,567,680.64
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 26,373.72
TOTAL 26,373.72
Section 5.8(viii) Realized Net Losses for Collection Period 219,032.79
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 20,964,199.78
Servicing Fee 238,220.15
Administration Fee 1,000.00
Noteholders Distribution Amount 19,289,621.30
Certficateholders Distribution Amount 911,579.92
Deposit to Reserve Account 523,778.41
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.