Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
March 15 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 322,380,000.00 180,035,092.50 12,594,117.19 570,111.13 13,164,228.32 0.00 0.00 167,440,975.31
B 32,503,047.00 8,513,033.66 595,518.03 26,603.23 622,121.26 0.00 0.00 7,917,515.63
TOTALS 1,299,883,047.00 188,548,126.16 13,189,635.22 596,714.36 13,786,349.58 0.00 0.00 175,358,490.94
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 558.45614647 39.06606238 1.76844448 40.83450686 519.39008409 A4 3.800000 %
B 161581BZ5 261.91494170 18.32191394 0.81848419 19.14039813 243.59302776 B 3.750000 %
TOTALS 145.05006939 10.14678609 0.45905234 10.60583843 134.90328330
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
March 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 40
Due Period Beginning Date 02/01/05
Due Period End Date 02/28/05
Determination Date 03/10/05
Section 5.8(iii) Servicing Fee 157,123.44
Section 5.8(iii) Servicing Fee per $1000 0.12087506
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 175,358,496.81
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 42,696.19
TOTAL 42,696.19
Section 5.8(viii) Realized Net Losses for Collection Period 133,108.77
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 14,214,876.04
Servicing Fee 157,123.44
Administration Fee 1,000.00
Noteholders Distribution Amount 13,164,228.32
Certficateholders Distribution Amount 622,121.26
Deposit to Reserve Account 270,403.02
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.