Page 1
Chase Manhattan Auto Owner Trust 1997-A
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 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 6,596,970.20 6,596,970.20 35,733.59 6,632,703.79 0.00 0.00 0.00
B1 35,153,718.13 35,153,718.13 123,700.13 194,810.19 318,510.32 0.00 0.00 35,030,018.00
TOTALS 1,170,653,718.13 41,750,688.33 6,720,670.33 230,543.78 6,951,214.11 0.00 0.00 35,030,018.00
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 77.15754620 77.15754620 0.41793673 77.57548292 0.00000000 A5 6.500000 %
B1 1,000.00000000 3.51883489 5.54166672 9.06050162 996.48116511 B1 6.650000 %
TOTALS 35.66442209 5.74095501 0.19693593 5.93789094 29.92346708
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
August 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 53
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 34,792.24
SectFion 5.8(iii) Servicing Fee per $1000 0.02972035
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 35,030,018.00
Section 5.8(vii) Repurchase Amounts for Repurchased
Receivable
By Seller 0.00
By Servicer 29,106.70
TOTAL 29,106.70
Section 5.8(viii) Realized Net Losses for Collection Period 11,302.07
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 7,046,673.38
Servicing Fee 34,792.24
Administration Fee 1,000.00
Noteholders Distribution Amount 6,632,703.79
Certficateholders Distribution Amount 318,510.32
Deposit to Reserve Account 59,667.03
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION