Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
July 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 322,380,000.00 128,944,930.07 128,944,930.07 408,325.61 129,353,255.68 0.00 0.00 0.00
B 32,503,047.00 6,097,214.24 6,097,214.24 19,053.79 6,116,268.03 0.00 0.00 0.00
TOTALS 1,299,883,047.00 135,042,144.31 135,042,144.31 427,379.40 135,469,523.71 0.00 0.00 0.00
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 399.97806958 399.97806958 1.26659721 401.24466679 0.00000000 A4 3.800000 %
B 161581BZ5 187.58900481 187.58900481 0.58621550 188.17522031 0.00000000 B 3.750000 %
TOTALS 103.88791870 103.88791870 0.32878296 104.21670167 0.00000000
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
July 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 44
Due Period Beginning Date 06/01/05
Due Period End Date 06/30/05
Determination Date 07/08/05
Section 5.8(iii) Servicing Fee 112,535.13
Section 5.8(iii) Servicing Fee per $1000 0.08657327
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 122,556,783.75
TOTAL 122,556,783.75
Section 5.8(viii) Realized Net Losses for Collection Period 47,132.96
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 135,905,661.28
Servicing Fee 112,535.13
Administration Fee 1,000.00
Noteholders Distribution Amount 129,353,255.68
Certficateholders Distribution Amount 6,116,268.03
Deposit to Reserve Account 322,602.44
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.