EXHIBIT 20.1
Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
November 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 23,672,270.87 23,672,270.87 131,183.83 23,803,454.70 0.00 0.00 0.00
TOTALS 1,170,653,718.13 23,672,270.87 23,672,270.87 131,183.83 23,803,454.70 0.00 0.00 0.00
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A5 6.500000 %
B1 673.39308981 673.39308981 3.73171991 677.12480973 0.00000000 B1 6.650000 %
TOTALS 20.22141177 20.22141177 0.11206032 20.33347209 0.00000000
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 56
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 19,726.89
Section 5.8(iii) Servicing Fee per $1000 0.01685117
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 25,663.74
TOTAL 25,663.74
Section 5.8(viii) Realized Net Losses for Collection Period 22,360.11
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 23,852,179.28
Servicing Fee 19,726.89
Administration Fee 1,000.00
Noteholders Distribution Amount 0.00
Certficateholders Distribution Amount 23,803,454.70
Deposit to Reserve Account 27,997.69
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1997-B
Statement to Certificateholders
November 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 5,945,140.66 5,945,140.66 32,698.27 5,977,838.93 0.00 0.00 0.00
B1 29,148,275.79 29,148,275.79 29,148,275.79 163,959.05 29,312,234.84 0.00 0.00 0.00
TOTALS 953,148,275.79 35,093,416.45 35,093,416.45 196,657.32 35,290,073.77 0.00 0.00 0.00
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 5.744000 %
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 84.93058086 84.93058086 0.46711814 85.39769900 0.00000000 A5 6.600000 %
B1 1,000.00000000 1,000.00000000 5.62499995 1,005.62499995 0.00000000 B1 6.750000 %
TOTALS 36.81842305 36.81842305 0.20632395 37.02474701 0.00000000
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 53
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 29,244.51
Section 5.8(iii) Servicing Fee per $1000 0.03068202
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 0.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 26,628.94
TOTAL 26,628.94
Section 5.8(viii) Realized Net Losses for Collection Period 36,390.80
Section 5.8(ix) Reserve Account Balance after Disbursement 0.00
Section 5.8(x) Specified Reserve Account Balance 0.00
Section 5.8(xi) Total Distribution Amount 35,394,288.84
Servicing Fee 29,244.51
Administration Fee 1,000.00
Noteholders Distribution Amount 5,977,838.93
Certficateholders Distribution Amount 29,312,234.84
Deposit to Reserve Account 73,970.56
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
November 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 72,453,959.84 10,762,290.71 350,194.14 11,112,484.85 0.00 0.00 61,691,669.13
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 1,012,620,164.79 103,074,124.63 10,762,290.71 503,294.96 11,265,585.67 0.00 0.00 92,311,833.92
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 5.549000 %
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 294.52829203 43.74914923 1.42355341 45.17270264 250.77914280 A4 5.800000 %
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 101.78952406 10.62816156 0.49702245 11.12518401 91.16136250
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 45
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 85,895.10
Section 5.8(iii) Servicing Fee per $1000 0.08482460
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 92,311,833.92
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 31,562.51
TOTAL 31,562.51
Section 5.8(viii) Realized Net Losses for Collection Period 139,977.04
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 11,462,739.15
Servicing Fee 85,895.10
Administration Fee 1,000.00
Noteholders Distribution Amount 11,112,484.85
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 110,258.38
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
November 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 282,800,000.00 104,597,148.49 13,198,959.63 505,552.88 13,704,512.51 0.00 0.00 91,398,188.86
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 1,086,404,142.65 137,201,291.14 13,198,959.63 669,932.10 13,868,891.73 0.00 0.00 124,002,331.51
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 369.86261842 46.67241736 1.78766931 48.46008667 323.19020106 A4 5.800000 %
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 126.28936669 12.14921696 0.61665091 12.76586786 114.14014973
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 43
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 114,334.41
Section 5.8(iii) Servicing Fee per $1000 0.10524114
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 124,002,331.51
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 56,935.77
TOTAL 56,935.77
Section 5.8(viii) Realized Net Losses for Collection Period 99,473.38
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 14,213,143.03
Servicing Fee 114,334.41
Administration Fee 1,000.00
Noteholders Distribution Amount 13,704,512.51
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 228,916.89
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
November 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 283,900,000.00 152,103,520.01 14,094,558.97 741,504.66 14,836,063.63 0.00 0.00 138,008,961.04
B1 32,889,211.45 12,730,557.43 435,914.19 63,652.79 499,566.98 0.00 0.00 12,294,643.24
TOTALS 1,094,789,211.45 164,834,077.44 14,530,473.16 805,157.45 15,335,630.61 0.00 0.00 150,303,604.28
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 535.76442413 49.64620983 2.61185157 52.25806139 486.11821430 A4 5.850000 %
B1 387.07396343 13.25401768 1.93536990 15.18938758 373.81994575 B1 6.000000 %
TOTALS 150.56238746 13.27239345 0.73544518 14.00783863 137.28999401
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 41
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 137,361.73
Section 5.8(iii) Servicing Fee per $1000 0.12546866
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 150,303,604.28
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 113,555.83
TOTAL 113,555.83
Section 5.8(viii) Realized Net Losses for Collection Period 89,241.25
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 15,768,114.46
Servicing Fee 137,361.73
Administration Fee 1,000.00
Noteholders Distribution Amount 14,836,063.63
Certficateholders Distribution Amount 499,566.98
Deposit to Reserve Account 294,122.12
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
November 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 292,000,000.00 179,751,145.60 40,632,387.41 943,693.51 41,576,080.92 0.00 0.00 139,118,758.19
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 34,994,924.03 1,256,671.78 188,972.59 1,445,644.37 0.00 0.00 33,738,252.25
TOTALS 1,280,466,538.08 905,746,069.63 41,889,059.19 4,720,841.10 46,609,900.29 0.00 0.00 863,857,010.44
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 615.58611507 139.15201168 3.23182709 142.38383877 476.43410339 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 909.74976634 32.66921961 4.91264874 37.58186835 877.08054673 B1 6.480000 %
TOTALS 707.35629764 32.71390383 3.68681333 36.40071716 674.64239381
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 11
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 754,788.39
Section 5.8(iii) Servicing Fee per $1000 0.58946358
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 863,857,010.44
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 174,257.10
TOTAL 174,257.10
Section 5.8(viii) Realized Net Losses for Collection Period 644,845.70
Section 5.8(ix) Reserve Account Balance after Disbursement 19,436,782.73
Section 5.8(x) Specified Reserve Account Balance 19,436,782.73
Section 5.8(xi) Total Distribution Amount 49,145,125.92
Servicing Fee 754,788.39
Administration Fee 1,000.00
Noteholders Distribution Amount 45,164,255.92
Certficateholders Distribution Amount 1,445,644.37
Deposit to Reserve Account 1,779,437.24
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
November 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 279,000,000.00 156,798,413.54 36,089,234.51 494,176.33 36,583,410.84 0.00 0.00 120,709,179.03
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 1,077,915,366.43 36,089,234.51 4,000,495.31 40,089,729.82 0.00 0.00 1,041,826,131.92
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 562.00148222 129.35209502 1.77124133 131.12333634 432.64938720 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 898.17526853 30.07143131 3.33342121 33.40485252 868.10383722
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
November 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 4
Due Period Beginning Date 10/01/01
Due Period End Date 10/31/01
Determination Date 11/09/01
Section 5.8(iii) Servicing Fee 898,262.81
Section 5.8(iii) Servicing Fee per $1000 0.74847939
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 1,041,826,131.92
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 43,946.63
TOTAL 43,946.63
Section 5.8(viii) Realized Net Losses for Collection Period 51,086.28
Section 5.8(ix) Reserve Account Balance after Disbursement 23,441,087.97
Section 5.8(x) Specified Reserve Account Balance 23,441,087.97
Section 5.8(xi) Total Distribution Amount 43,812,562.97
Servicing Fee 898,262.81
Administration Fee 1,000.00
Noteholders Distribution Amount 39,937,858.34
Certficateholders Distribution Amount 151,871.48
Deposit to Reserve Account 2,823,570.34
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION