Chase Manhattan Auto Owner Trust 2000-A Page 1
Statement to Certificateholders
August 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 259,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 292,000,000.00 279,175,215.14 36,316,162.34 1,465,669.88 37,781,832.22 0.00 0.00 242,859,052.80
A3 397,000,000.00 397,000,000.00 0.00 2,054,475.00 2,054,475.00 0.00 0.00 397,000,000.00
A4 294,000,000.00 294,000,000.00 0.00 1,533,700.00 1,533,700.00 0.00 0.00 294,000,000.00
B1 38,466,538.08 38,069,895.25 1,123,180.28 205,577.43 1,328,757.71 0.00 0.00 36,946,714.97
TOTALS 1,280,466,538.08 1,008,245,110.39 37,439,342.62 5,259,422.31 42,698,764.93 0.00 0.00 970,805,767.77
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 161581bk8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 6.470000%
A2 161581bl6 956.07950390 124.37041897 5.01941740 129.38983637 831.70908493 A2 6.300000%
A3 161581bm4 1,000.00000000 0.00000000 5.17500000 5.17500000 1,000.00000000 A3 6.210000%
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667 1,000.00000000 A4 6.260000%
B1 161581bp7 989.68862680 29.19889171 5.34431847 34.54321019 960.48973508 B1 6.480000%
TOTALS 787.40449704 29.23882937 4.10742659 33.34625596 758.16566767
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
Chase Manhattan Auto Owner Trust 2000-A Page 2
August 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 8
Due Period Beginning Date 07/01/01
Due Period End Date 07/31/01
Determination Date 08/10/01
Section 5.8(iii) Servicing Fee 840,204.26
Section 5.8(iii) Servicing Fee per $1000 0.65617042
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00078097
Section 5.8(vi) Pool Balance at the end of the Collection Period 970,805,767.77
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 16,501.29
TOTAL 16,501.29
Section 5.8(viii) Realized Net Losses for Collection Period 344,982.80
Section 5.8(ix) Reserve Account Balance after Disbursement 21,843,129.77
Section 5.8(x) Specified Reserve Account Balance 21,843,129.77
Section 5.8(xi) Total Distribution Amount 45,506,457.47
Servicing Fee 840,204.26
Administration Fee 1,000.00
Noteholders Distribution Amount 41,370,007.22
Certficateholders Distribution Amount 1,328,757.71
Deposit to Reserve Account 1,966,488.28
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION