Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
May 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 80,187,986.46 13,519,881.27 427,669.26 13,947,550.53 0.00 0.00 66,668,105.19
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 1,170,653,718.13 200,841,704.59 13,519,881.27 1,085,604.45 14,605,485.72 0.00 0.00 187,321,823.32
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 485.98779673 81.93867436 2.59193491 84.53060927 404.04912236 A4 6.400000 %
A5 1,000.00000000 0.00000000 5.41666667 5.41666667 1,000.00000000 A5 6.500000 %
B1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000 %
TOTALS 171.56371819 11.54900126 0.92734891 12.47635017 160.01471692
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
May 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
May 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 38
Due Period Beginning Date 04/01/00
Due Period End Date 04/30/00
Determination Date 05/10/00
Section 5.8(iii) Servicing Fee 167,368.09
SectFion 5.8(iii) Servicing Fee per $1000 0.14296977
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 187,321,823.32
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 131,289.11
TOTAL 131,289.11
Section 5.8(viii) Realized Net Losses for Collection Period 163,328.60
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 14,793,417.90
Servicing Fee 167,368.09
Administration Fee 1,000.00
Noteholders Distribution Amount 14,410,675.53
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-A
May 15 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 19,564.09
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION