Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
February 15 2000
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 165,000,000.00 128,588,683.64 16,214,087.83 685,806.31 16,899,894.14 0.00 0.00 112,374,595.81
A5 85,500,000.00 85,500,000.00 0.00 463,125.00 463,125.00 0.00 0.00 85,500,000.00
B1 35,153,718.13 35,153,718.13 0.00 194,810.19 194,810.19 0.00 0.00 35,153,718.13
TOTALS 1,170,653,718.13 249,242,401.77 16,214,087.830 1,343,741.50 17,557,829.33 0.00 0.00 233,028,313.94
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 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.545000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.950000 %
A3 .00000000 .00000000 .00000000 .00000000 .00000000 A3 6.250000 %
A4 779.32535539 98.26719897 4.15640188 102.42360085 681.05815642 A4 6.400000 %
A5 1,000.00000000 .00000000 5.41666667 5.41666667 1,000.00000000 A5 6.500000 %
B1 1,000.00000000 .00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000 %
TOTALS 212.90873459 13.85045601 1.14785566 14.99831168 199.05827858
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
February 15 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1997-A
February 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 35
Due Period Beginning Date 01/01/00
Due Period End Date 01/31/00
Determination Date 02/10/00
Section 5.8(iii) Servicing Fee 207,702.00
SectFion 5.8(iii) Servicing Fee per $1000 0.17742395
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 233,028,313.94
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 134,080.08
TOTAL 134,080.08
Section 5.8(viii) Realized Net Losses for Collection Period 168,170.78
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 18,056,661.09
Servicing Fee 207,702.00
Administration Fee 1,000.00
Noteholders Distribution Amount 17,363,019.14
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-A
February 15 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 290,129.76
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION