Page 1
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
November 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 133,000,000.00 33,765,746.75 10,839,140.35 182,897.79 11,022,038.14 0.00 0.00 22,926,606.40
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 953,148,275.79 132,914,022.54 10,839,140.35 731,856.84 11,570,997.19 0.00 0.00 122,074,882.19
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.744000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 6.100000%
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.350000%
A4 253.87779511 81.49729586 1.37517135 82.87246722 172.38049925 A4 6.500000%
A5 1,000.00000000 0.00000000 5.50000000 5.50000000 1,000.00000000 A5 6.600000%
B1 1,000.00000000 0.00000000 5.62499995 5.62499995 1,000.00000000 B1 6.750000%
TOTALS 139.44737237 11.37193512 0.76783105 12.13976617 128.07543725
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 2
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
November 15 2000
Due Period 41
Due Period Beginning Date 10/01/00
Due Period End Date 10/31/00
Determination Date 11/10/00
Section 5.8(iii) Servicing Fee 110,761.69
Section 5.8(iii) Servicing Fee per $1000 0.11620615
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 122,074,882.19
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 84,570.93
TOTAL 84,570.93
Section 5.8(viii) Realized Net Losses for Collection Period 133,350.32
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 11,780,313.61
Servicing Fee 110,761.69
Administration Fee 1,000.00
Noteholders Distribution Amount 11,407,038.14
Certficateholders Distribution Amount 163,959.05
Deposit to Reserve Account 97,554.73
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION