Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
February 15, 2005
DISTRIBUTION IN DOLLARS
ORIGINAL BEGINNING ENDING
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 322,380,000.00 193,373,007.55 13,337,915.05 612,347.86 13,950,262.91 0.00 0.00 180,035,092.50
B 32,503,047.00 9,143,722.48 630,688.82 28,574.13 659,262.95 0.00 0.00 8,513.033.66
TOTALS 1,299,883,047.00 202,516,730.03 13,968.603.87 640,921.99 14,609,525.86 0.00 0.00 188,548,126.16
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THRU RATE
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL 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 599.82941730 41.373270831 1.89945983 43.272730661 558.45614647 A4 3.800000 %
B 161581BZ5 281.31893235 19.403990651 0.87912158 20.28311223 261.91494170 B 3.750000 %
TOTALS 155.796116041 10.746046661 0.49306127 11.23910793 145.05096939
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
February 15, 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
Due Period Beginning Date 01/01/05
Due Period End Date 01/31/05
Determination Date 02/10/05
Section 5.8(iii) Servicing Fee 168,763.95
Section 5.8(iii) Servicing Fee per $1000 0.12983010
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 188,548,132.03
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 8,439.38
TOTAL 8,439.38
Section 5.8(viii) Realized Net Losses for Collection Period 70,494.50
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 15,261,297.01
Servicing Fee 168,763.95
Administration Fee 1,000.00
Noteholders Distribution Amount 13,950,262.91
Certficateholders Distribution Amount 659,262.95
Deposit to Reserve Account 482,007.20
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.