Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
August 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 250,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 365,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 270,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 165,000,000.00 38,572,674.30 13,394,103.16 205,720.93 13,599,824.09 0.00 0.00 25,178,571.14
A5 85,500,000.00 85,500,000.00 0.00 463,125.00 463,125.00 0.00 0.00 85,500,000.00
B1 35,153,718.13 35,153,718.13 0.00 194,810.19 194,810.19 0.00 0.00 35,153,718.13
TOTALS 1,170,653,718.13 159,226,392.43 13,394,103.160 863,656.12 14,257,759.28 0.00 0.00 145,832,289.27
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 5.545000%
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.950000%
A3 .00000000 .00000000 .00000000 .00000000 .00000000 A3 6.250000%
A4 233.77378364 81.17638279 1.24679352 82.42317630 152.59740085 A4 6.400000%
A5 1,000.00000000 .00000000 5.41666667 5.41666667 1,000.00000000 A5 6.500000%
B1 1,000.00000000 .00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000%
TOTALS 136.01493761 11.44155864 .73775542 12.17931405 124.57337897
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
August 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
Email: kimberly.k.costa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1997-A
August 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 41
Due Period Beginning Date 07/01/00
Due Period End Date 07/31/00
Determination Date 08/10/00
Section 5.8(iii) Servicing Fee 132,688.66
SectFion 5.8(iii) Servicing Fee per $1000 0.11334578
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00085422
Section 5.8(vi) Pool Balance at the end of the Collection Period 145,832,289.27
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 141,149.15
TOTAL 141,149.15
Section 5.8(viii) Realized Net Losses for Collection Period 105,125.34
Section 5.8(ix) Reserve Account Balance after Disbursement 8,779,902.89
Section 5.8(x) Specified Reserve Account Balance 8,779,902.89
Section 5.8(xi) Total Distribution Amount 14,535,860.27
Servicing Fee 132,688.66
Administration Fee 1,000.00
Noteholders Distribution Amount 14,062,949.09
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-A
August 15 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 144,412.33
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION