Page 1
Chase Manhattan Auto Owner Trust 1997-A
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 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 1,400,325.45 1,400,325.45 7,468.40 1,407,793.85 0.00 0.00 0.00
A5 85,500,000.00 85,500,000.00 10,483,982.21 463,125.00 10,947,107.21 0.00 0.00 75,016,017.79
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 1,170,653,718.13 122,054,043.58 11,884,307.66 665,403.59 12,549,711.25 0.00 0.00 110,169,735.92
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 5.545000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.950000%
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.250000%
A4 8.48682091 8.48682091 0.04526303 8.53208394 0.00000000 A4 6.400000%
A5 1,000.00000000 122.61967497 5.41666667 128.03634164 877.38032503 A5 6.500000%
B1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000%
TOTALS 104.26144101 10.15185573 0.56840343 10.72025916 94.10958528
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-A
November 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 44
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 101,711.70
SectFion 5.8(iii) Servicing Fee per $1000 0.08688453
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 110,169,735.92
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 127,118.34
TOTAL 127,118.34
Section 5.8(viii) Realized Net Losses for Collection Period 123,702.47
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 12,719,122.46
Servicing Fee 101,711.70
Administration Fee 1,000.00
Noteholders Distribution Amount 12,354,901.06
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 66,699.51
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION