Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
March 15 2001
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A5 85,500,000.00 45,285,005.99 8,302,441.39 245,293.78 8,547,735.17 0.00 0.00 36,982,564.60
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 80,438,724.12 8,302,441.39 440,103.97 8,742,545.36 0.00 0.00 72,136,282.73
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 6.400000%
A5 529.64919287 97.10457766 2.86893310 99.97351076 432.54461520 A5 6.500000%
B1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000%
TOTALS 68.71265420 7.09214114 0.37594719 7.46808832 61.62051306
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: 212) 946-8552
Email: maria.inoa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
March 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 48
Due Period Beginning Date 02/01/01
Due Period End Date 02/28/01
Determination Date 03/09/01
Section 5.8(iii) Servicing Fee 67,032.27
Section 5.8(iii) Servicing Fee per $1000 0.05726055
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 72,136,282.73
Section 5.8(vii) Repurchase Amounts for Repurchased
Receivable
By Seller 0.00
By Servicer 77,979.12
TOTAL 77,979.12
Section 5.8(viii) Realized Net Losses for Collection Period 81,090.32
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 8,824,832.02
Servicing Fee 67,032.27
Administration Fee 1,000.00
Noteholders Distribution Amount 8,547,735.17
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 14,254.39
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION