Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
April 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 322,380,000.00 167,440,975.31 14,306,410.51 530,229.76 14,836,640.27 0.00 0.00 153,134,564.80
B 32,503,047.00 7,917,515.63 676,484.53 24,742.24 701,226.77 0.00 0.00 7,241,031.10
TOTALS 1,299,883,047.00 175,358,490.94 14,982,895.04 554,972.00 15,537,867.04 0.00 0.00 160,375,595.90
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 519.39008409 44.37747537 1.64473528 46.02221065 475.01260872 A4 3.800000 %
B 161581BZ5 243.59302776 20.81295732 0.76122832 21.57418564 222.78007043 B 3.750000 %
TOTALS 134.90328330 11.52634083 0.42693995 11.95328078 123.37694246
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Pattie L Kong
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St, 9th Floor,
Houston, Texas 77002
Tel: (713) 216-3684
Fax: (713) 216-4880
Email: pattie.l.kong@jpmchase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
April 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 41
Due Period Beginning Date 03/01/05
Due Period End Date 03/31/05
Determination Date 04/08/05
Section 5.8(iii) Servicing Fee 146,132.08
Section 5.8(iii) Servicing Fee per $1000 0.11241941
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 160,375,601.77
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 40,619.60
TOTAL 40,619.60
Section 5.8(viii) Realized Net Losses for Collection Period 100,969.35
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 16,003,704.68
Servicing Fee 146,132.08
Administration Fee 1,000.00
Noteholders Distribution Amount 14,836,640.27
Certficateholders Distribution Amount 701,226.77
Deposit to Reserve Account 318,705.56
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.