Page 1
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
February 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 200,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 294,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 227,000,000.00 18,889,524.94 14,505,902.76 99,957.07 14,605,859.83 0.00 0.00 4,383,622.18
A4 133,000,000.00 133,000,000.00 0.00 720,416.67 720,416.67 0.00 0.00 133,000,000.00
A5 70,000,000.00 70,000,000.00 0.00 385,000.00 385,000.00 0.00 0.00 70,000,000.00
B1 29,148,275.79 29,148,275.79 0.00 163,959.05 163,959.05 0.00 0.00 29,148,275.79
TOTALS 953,148,275.79 251,037,800.73 14,505,902.760 1,369,332.79 15,875,235.55 0.00 0.00 236,531,897.97
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.744000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 6.100000 %
A3 83.21376626 63.90265533 .44033952 64.34299485 19.31111093 A3 6.350000 %
A4 1,000.00000000 .00000000 5.41666669 5.41666669 1,000.00000000 A4 6.500000 %
A5 1,000.00000000 .00000000 5.50000000 5.50000000 1,000.00000000 A5 6.600000 %
B1 1,000.00000000 .00000000 5.62499995 5.62499995 1,000.00000000 B1 6.750000 %
TOTALS 263.37749027 15.21893616 1.43664194 16.65557810 248.15855411
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
February 15 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1997-B
February 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 32
Due Period Beginning Date 01/01/00
Due Period End Date 01/31/00
Determination Date 02/10/00
Section 5.8(iii) Servicing Fee 209,198.17
Section 5.8(iii) Servicing Fee per $1000 0.21948124
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00104915
Section 5.8(vi) Pool Balance at the end of the Collection
Period 236,531,897.97
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 80,359.76
TOTAL 80,359.76
Section 5.8(viii) Realized Net Losses for Collection Period 203,878.38
Section 5.8(ix) Reserve Account Balance after Disbursement 7,148,612.07
Section 5.8(x) Specified Reserve Account Balance 7,148,612.07
Section 5.8(xi) Total Distribution Amount 16,398,166.33
Servicing Fee 209,198.17
Administration Fee 1,000.00
Noteholders Distribution Amount 15,711,276.50
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-B
February 15 2000
Certficateholders Distribution Amount 163,959.05
Deposit to Reserve Account 312,732.61
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION