<PAGE>

                                                                    Exhibit 99.2


Banc One Auto Grantor Trust 1997-A
Annual Statement 12/31/00

<TABLE>
<CAPTION>
                                                                                                                        Dollars
                                                                                                                        -------

<S>              <C>                                                                                               <C>
I.               Amount of 2000 distributions allocable to principal:
                 (i)        Class A Certificateholders                                                              $104,391,822.65
                 (ii)       Class B Certificateholders                                                                $7,857,534.45

II.              Amount of 2000 distributions allocable to interest:
                 (i)        Class A Certificateholders                                                                $7,605,379.80
                 (ii)       Class B Certificateholders                                                                  $584,323.24

III.             Pool Balance as of the close of business on December 31, 2000, after                                $75,388,344.22
                 giving effect to payments allocated to principal reported under (I) above

IV.              Aggregate outstanding principal balances and pool factors for
                 each class of securities, as of December 31, 2000, after giving
                 effect to all payments reported under clause (I) above on such
                 date:
                 (a)        Class A Certificateholders                                                               $70,111,106.80
                 (b)        Class A Pool Factor                                                                           0.0942035
                 (c)        Class B Certificateholders                                                                $5,277,237.42
                 (d)        Class B Pool Factor                                                                           0.0942035

V.               Amount of the Total Servicing Fee paid to the Servicer with respect to the
                 year ended December 31, 2000
                 (i)        Total Servicing Fee                                                                       $1,304,279.74

VI.              Amount of the aggregate Realized Losses, if any, for the year ended December 31, 2000                $1,601,893.66

VII.             (a)        Aggregate amount withdrawn from the Reserve Account and deposited in
                            the Collection Account                                                                            $0.00
                 (b)        Specified Reserve Account balance as of December 31, 2000                                $12,004,073.65
                 (c)        Aggregate Reserve Account release to seller for the year ended December 31, 2000          $2,396,171.94
                 (d)        Balance of the Reserve Account as of December 31, 2000                                   $12,004,073.65
                 (e)        2000 Average Charge-off Rates                                                                      1.29%
                 (f)        2000 Average of Delinquency Percentages                                                            2.06%

VIII.            (a)        Certificateholder's Interest Carryover Shortfall                                                  $0.00
                 (b)        Certificateholder's Principal Carryover Shortfall                                                 $0.00

IX.              Aggregate Purchase Amounts paid by the Seller or the Servicer with
                 respect to the year ended December 31, 2000                                                                  $0.00

X.               Delinquent Receivables as of December 31, 2000
                                                                          Dollar Amount             %           # Units
                                                                          -------------             -           -------
                 (a)        30-59 Days Delinquent                         $4,617,428.96           6.12%             845
                 (b)        60-89 Days Delinquent                         $1,277,100.77           1.69%             232
                 (c)        90 Days or More Delinquent                      $984,601.77           1.31%             162
</TABLE>