Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
June 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 322,380,000.00 140,767,605.08 11,822,675.01 445,764.08 12,268,439.09 0.00 0.00 128,944,930.07
B 32,503,047.00 6,656,254.31 559,040.07 20,800.79 579,840.86 0.00 0.00 6,097,214.24
TOTALS 1,299,883,047.00 147,423,859.39 12,381,715.08 466,564.87 12,848,279.95 0.00 0.00 135,042,144.31
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 436.65117278 36.67310320 1.38272871 38.05583191 399.97806958 A4 3.800000 %
B 161581BZ5 204.78862520 17.19962039 0.63996431 17.83958470 187.58900481 B 3.750000 %
TOTALS 113.41317185 9.52525314 0.35892834 9.88418149 103.88791870
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Amy D Skinner
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St., 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3682
Fax: (713) 216-4880
Email: Amy.D.Skinner@chase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
June 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 43
Due Period Beginning Date 05/01/05
Due Period End Date 05/31/05
Determination Date 06/10/05
Section 5.8(iii) Servicing Fee 122,853.22
Section 5.8(iii) Servicing Fee per $1000 0.09451098
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 135,042,150.18
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 19,302.33
TOTAL 19,302.33
Section 5.8(viii) Realized Net Losses for Collection Period -3,619.24
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 13,346,445.26
Servicing Fee 122,853.22
Administration Fee 1,000.00
Noteholders Distribution Amount 12,268,439.09
Certficateholders Distribution Amount 579,840.86
Deposit to Reserve Account 374,312.09
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.