Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
January 18 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 322,380,000.00 207,244,098.49 13,871,090.94 656,272.98 14,527,363.92 0.00 0.00 193,373,007.55
B 32,503,047.00 9,799,622.74 655,900.26 30,623.82 686,524.08 0.00 0.00 9,143,722.48
TOTALS 1,299,883,047.00 217,043,721.23 14,526,991.20 686,896.80 15,213,888.00 0.00 0.00 202,516,730.03
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 642.85656210 43.02714480 2.03571245 45.06285725 599.82941730 A4 3.800000 %
B 161581BZ5 301.49858689 20.17965454 0.94218305 21.12183759 281.31893235 B 3.750000 %
TOTALS 166.97173006 11.17561402 0.52842969 11.70404371 155.79611604
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank, N.A. - 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
January 18 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 38
Due Period Beginning Date 12/01/04
Due Period End Date 12/31/04
Determination Date 01/10/05
Section 5.8(iii) Servicing Fee 180,869.77
Section 5.8(iii) Servicing Fee per $1000 0.13914311
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 202,516,735.90
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 11,240.92
TOTAL 11,240.92
Section 5.8(viii) Realized Net Losses for Collection Period 65,191.08
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 15,878,318.25
Servicing Fee 180,869.77
Administration Fee 1,000.00
Noteholders Distribution Amount 14,527,363.92
Certficateholders Distribution Amount 686,524.08
Deposit to Reserve Account 482,560.48
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.