Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
October 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
B1 35,153,718.13 28,867,874.45 5,195,603.58 159,976.14 5,355,579.72 0.00 0.00 23,672,270.87
TOTALS 1,170,653,718.13 28,867,874.45 5,195,603.58 159,976.14 5,355,579.72 0.00 0.00 23,672,270.87
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A5 6.500000 %
B1 821.18979117 147.79670136 4.55076016 152.34746152 673.39308981 B1 6.650000 %
TOTALS 24.65961881 4.43820705 0.13665539 4.57486244 20.22141177
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
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 55
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 24,056.56
Section 5.8(iii) Servicing Fee per $1000 0.02054968
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 23,672,270.87
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 30,213.23
TOTAL 30,213.23
Section 5.8(viii) Realized Net Losses for Collection Period 19,220.25
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 5,389,329.89
Servicing Fee 24,056.56
Administration Fee 1,000.00
Noteholders Distribution Amount 0.00
Certficateholders Distribution Amount 5,355,579.72
Deposit to Reserve Account 8,693.61
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
October 15 2001
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A5 70,000,000.00 11,011,326.38 5,066,185.72 60,562.30 5,126,748.02 0.00 0.00 5,945,140.66
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 40,159,602.17 5,066,185.72 224,521.35 5,290,707.07 0.00 0.00 35,093,416.45
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 6.500000 %
A5 157.30466257 72.37408171 0.86517571 73.23925743 84.93058086 A5 6.600000 %
B1 1,000.00000000 0.00000000 5.62499995 5.62499995 1,000.00000000 B1 6.750000 %
TOTALS 42.13363565 5.31521259 0.23555763 5.55077023 36.81842305
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-B
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 52
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 33,466.34
Section 5.8(iii) Servicing Fee per $1000 0.03511137
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 35,093,416.45
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 44,745.61
TOTAL 44,745.61
Section 5.8(viii) Realized Net Losses for Collection Period 52,888.25
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 5,325,173.41
Servicing Fee 33,466.34
Administration Fee 1,000.00
Noteholders Distribution Amount 5,126,748.02
Certficateholders Distribution Amount 163,959.05
Deposit to Reserve Account 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
October 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 238,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 81,692,828.62 9,238,868.78 394,848.67 9,633,717.45 0.00 0.00 72,453,959.84
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82 0.00 0.00 30,620,164.79
TOTALS 1,012,620,164.79 112,312,993.41 9,238,868.78 547,949.49 9,786,818.27 0.00 0.00 103,074,124.63
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 5.549000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.679000 %
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.700000 %
A4 332.08466919 37.55637715 1.60507589 39.16145305 294.52829203 A4 5.800000 %
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 110.91324992 9.12372586 0.54112046 9.66484632 101.78952406
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 1998-A
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 44
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 93,594.16
Section 5.8(iii) Servicing Fee per $1000 0.09242771
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00098754
Section 5.8(vi) Pool Balance at the end of the Collection Period 103,074,124.63
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 30,967.41
TOTAL 30,967.41
Section 5.8(viii) Realized Net Losses for Collection Period 63,127.79
Section 5.8(ix) Reserve Account Balance after Disbursement 7,594,651.24
Section 5.8(x) Specified Reserve Account Balance 7,594,651.24
Section 5.8(xi) Total Distribution Amount 9,969,922.13
Servicing Fee 93,594.16
Administration Fee 1,000.00
Noteholders Distribution Amount 9,633,717.45
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 88,509.70
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
October 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 200,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 282,800,000.00 115,762,984.73 11,165,836.24 559,521.09 11,725,357.33 0.00 0.00 104,597,148.49
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22 0.00 0.00 32,604,142.65
TOTALS 1,086,404,142.65 148,367,127.38 11,165,836.24 723,900.31 11,889,736.55 0.00 0.00 137,201,291.14
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 5.578000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.729000 %
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.750000 %
A4 409.34577344 39.48315502 1.97850456 41.46165958 369.86261842 A4 5.800000 %
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 136.56715909 10.27779240 0.66632691 10.94411930 126.28936669
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 1998-B
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 123,639.27
Section 5.8(iii) Servicing Fee per $1000 0.11380596
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00092047
Section 5.8(vi) Pool Balance at the end of the Collection Period 137,201,291.14
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 50,419.36
TOTAL 50,419.36
Section 5.8(viii) Realized Net Losses for Collection Period 99,480.83
Section 5.8(ix) Reserve Account Balance after Disbursement 8,148,031.07
Section 5.8(x) Specified Reserve Account Balance 8,148,031.07
Section 5.8(xi) Total Distribution Amount 12,105,648.78
Servicing Fee 123,639.27
Administration Fee 1,000.00
Noteholders Distribution Amount 11,725,357.33
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 91,272.96
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
October 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 258,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 195,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 325,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 283,900,000.00 164,470,129.23 12,366,609.22 801,791.88 13,168,401.10 0.00 0.00 152,103,520.01
B1 32,889,211.45 13,113,029.88 382,472.45 65,565.15 448,037.60 0.00 0.00 12,730,557.43
TOTALS 1,094,789,211.45 177,583,159.11 12,749,081.67 867,357.03 13,616,438.70 0.00 0.00 164,834,077.44
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 5.588000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.747000 %
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.800000 %
A4 579.32416073 43.55973660 2.82420528 46.38394188 535.76442413 A4 5.850000 %
B1 398.70307927 11.62911584 1.99351541 13.62263126 387.07396343 B1 6.000000 %
TOTALS 162.20762614 11.64523868 0.79225939 12.43749807 150.56238746
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 1998-C
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 40
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 147,985.97
Section 5.8(iii) Servicing Fee per $1000 0.13517303
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00091342
Section 5.8(vi) Pool Balance at the end of the Collection Period 164,834,077.44
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 41,255.20
TOTAL 41,255.20
Section 5.8(viii) Realized Net Losses for Collection Period 228,810.01
Section 5.8(ix) Reserve Account Balance after Disbursement 8,210,919.09
Section 5.8(x) Specified Reserve Account Balance 8,210,919.09
Section 5.8(xi) Total Distribution Amount 13,765,424.67
Servicing Fee 147,985.97
Administration Fee 1,000.00
Noteholders Distribution Amount 13,168,401.10
Certficateholders Distribution Amount 448,037.60
Deposit to Reserve Account 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
October 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 292,000,000.00 209,098,016.77 29,346,871.17 1,097,764.59 30,444,635.76 0.00 0.00 179,751,145.60
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 35,902,559.22 907,635.19 193,873.82 1,101,509.01 0.00 0.00 34,994,924.03
TOTALS 1,280,466,538.08 936,000,575.99 30,254,506.36 4,879,813.41 35,134,319.77 0.00 0.00 905,746,069.63
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 716.08909853 100.50298346 3.75946777 104.26245123 615.58611507 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 933.34521410 23.59544777 5.04006416 28.63551193 909.74976634 B1 6.480000 %
TOTALS 730.98401884 23.62772119 3.81096520 27.43868639 707.35629764
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 2000-A
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 10
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 780,000.48
Section 5.8(iii) Servicing Fee per $1000 0.60915335
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 905,746,069.63
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 29,262.03
TOTAL 29,262.03
Section 5.8(viii) Realized Net Losses for Collection Period 286,456.97
Section 5.8(ix) Reserve Account Balance after Disbursement 20,379,286.57
Section 5.8(x) Specified Reserve Account Balance 20,379,286.57
Section 5.8(xi) Total Distribution Amount 36,867,962.10
Servicing Fee 780,000.48
Administration Fee 1,000.00
Noteholders Distribution Amount 34,032,810.76
Certficateholders Distribution Amount 1,101,509.01
Deposit to Reserve Account 952,641.85
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
October 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 279,000,000.00 187,204,580.50 30,406,166.96 532,909.04 30,939,076.00 0.00 0.00 156,798,413.54
A2 243,000,000.00 243,000,000.00 0.00 807,975.00 807,975.00 0.00 0.00 243,000,000.00
A3 384,000,000.00 384,000,000.00 0.00 1,456,000.00 1,456,000.00 0.00 0.00 384,000,000.00
A4 258,100,000.00 258,100,000.00 0.00 1,090,472.50 1,090,472.50 0.00 0.00 258,100,000.00
B 36,016,952.89 36,016,952.89 0.00 151,871.48 151,871.48 0.00 0.00 36,016,952.89
TOTALS 1,200,116,952.89 1,108,321,533.39 30,406,166.96 4,039,228.02 34,445,394.98 0.00 0.00 1,077,915,366.43
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 161581BQ5 670.98415950 108.98267728 1.91006824 110.89274552 562.00148222 A1 3.660000 %
A2 161581BR3 1,000.00000000 0.00000000 3.32500000 3.32500000 1,000.00000000 A2 3.990000 %
A3 161581BS1 1,000.00000000 0.00000000 3.79166667 3.79166667 1,000.00000000 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 1,000.00000000 0.00000000 4.21666654 4.21666654 1,000.00000000 B 5.060000 %
TOTALS 923.51127173 25.33600320 3.36569533 28.70169853 898.17526853
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 2001-A
October 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 3
Due Period Beginning Date 09/01/01
Due Period End Date 09/30/01
Determination Date 10/10/01
Section 5.8(iii) Servicing Fee 923,601.28
Section 5.8(iii) Servicing Fee per $1000 0.76959273
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00083325
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,077,915,366.43
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 0.00
Section 5.8(ix) Reserve Account Balance after Disbursement 20,719,381.24
Section 5.8(x) Specified Reserve Account Balance 24,253,095.74
Section 5.8(xi) Total Distribution Amount 37,216,370.54
Servicing Fee 923,601.28
Administration Fee 1,000.00
Noteholders Distribution Amount 34,293,523.50
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 1,846,374.28
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION