Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
March 15, 2000
DISTRIBUTION
IN DOLLARS CURRENT
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE 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 165,000,000.00 112,374,595.81 15,713,864.24 599,331.18 16,313,195.42 0.00 0.00 96,660,731.57
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 1,170,653,718.13 233,028,313.94 15,713,864.240 1,257,266.37 16,971,130.61 0.00 0.00 217,314,449.70
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS 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 681.05815642 95.23554085 3.63231018 98.86785103 585.82261558 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 199.05827858 13.42315323 1.07398657 14.49713980 185.63512534
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
March 15, 2000
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: kimberly.k.costa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1997-A
March 15, 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 36
Due Period Beginning Date 02/01/00
Due Period End Date 02/29/00
Determination Date 03/10/00
Section 5.8(iii) Servicing Fee 194,190.26
Section 5.8(iii) Servicing Fee per $1000 0.16588190
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 217,314,449.70
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 97,771.58
TOTAL 97,771.58
Section 5.8(viii) Realized Net Losses for Collection Period 212,464.27
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 17,280,815.39
Servicing Fee 194,190.26
Administration Fee 1,000.00
Noteholders Distribution Amount 16,776,320.42
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-A
March 15, 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 114,494.52
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION