Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
June 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 66,668,105.19 14,871,075.16 355,563.23 15,226,638.39 0.00 0.00 51,797,030.03
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 1,170,653,718.13 187,321,823.32 14,871,075.16 1,013,498.42 15,884,573.58 0.00 0.00 172,450,748.16
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 404.04912236 90.12772824 2.15492867 92.28265691 313.92139412 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 160.01471692 12.70322293 0.86575424 13.56897717 147.31149399
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
June 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
June 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
Due Period Beginning Date 05/01/00
Due Period End Date 05/31/00
Determination Date 06/09/00
Section 5.8(iii) Servicing Fee 156,101.52
SectFion 5.8(iii) Servicing Fee per $1000 0.13334560
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 172,450,748.16
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 128,456.58
TOTAL 128,456.58
Section 5.8(viii) Realized Net Losses for Collection Period 87,754.42
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 16,280,440.54
Servicing Fee 156,101.52
Administration Fee 1,000.00
Noteholders Distribution Amount 15,689,763.39
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1997-A
June 15 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 238,765.44
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION