Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
March 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 4,383,622.18 4,383,622.18 23,196.67 4,406,818.85 0.00 0.00 0.00
A4 133,000,000.00 133,000,000.00 10,716,103.69 720,416.67 11,436,520.36 0.00 0.00 122,283,896.31
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 953,148,275.79 236,531,897.97 15,099,725.870 1,292,572.39 16,392,298.26 0.00 0.00 221,432,172.10
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 19.31111093 19.31111093 .10218797 19.41329890 .00000000 A3 6.350000 %
A4 1,000.00000000 80.57220820 5.41666669 85.98887489 919.42779180 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 248.15855411 15.84194847 1.35610841 17.19805688 232.31660564
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
March 15, 2000
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW.
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W 33rd Street, 14th Floor
New York, New York 10001
Tel: (212) 946-3247
E-mail: kimberly.k.costa@chase.com
Chase Manhattan Auto Owner Trust 1997-B
March 15, 2000
Statement to Certificateholders
Due Period 33
Due Period Beginning Date 02/01/00
Due Period End Date 02/29/00
Determination Date 03/10/00
Section 5.8 (iii) Servicing Fee 197,109.91
Section 5.8 (iii) Servicing Fee per $1000 0.20679879
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 221,432,172.10
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 116,427.07
TOTAL 116,427.07
Section 5.8 (viii) Realized Net Losses for Collection Period 150,253.64
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 16,806,200.45
Servicing Fee 197,109.91
Administration Fee 1,000.00
Noteholders Distribution Amount 16,228,339.21
Chase Manhattan Auto Owner Trust 1997-B
March 15, 2000
Certificateholders Distribution Amount 163,959.05
Deposit to Reverse Account 215,792.28