Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
July 17 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
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
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
A3 270,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 165,000,000.00 51,797,030.03 13,224,355.73 276,250.83 13,500,606.56 0.00 0.00 38,572,674.30
A4 165,000,000.00 51,797,030.03 13,224,355.73 276,250.83 13,500,606.56 0.00 0.00 38,572,674.30
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
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
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 2,341,307,436.26 344,901,496.32 26,448,711.46 1,868,372.04 28,317,083.50 0.00 0.00 318,452,784.86
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 %
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 %
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 %
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.250000 %
A4 313.92139412 80.14761048 1.67424745 81.82185794 233.77378364 A4 6.400000 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
July 17 2000
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
A4 313.92139412 80.14761048 1.67424745 81.82185794 233.77378364 A4 6.400000 %
A5 1,000.00000000 0.00000000 5.41666667 5.41666667 1,000.00000000 A5 6.500000 %
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 %
B1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000 %
TOTALS 147.31149399 11.29655638 0.79800372 12.09456010 136.01493761
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
Chase Manhattan Auto Owner Trust 1997-A
July 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 40
Due Period Beginning Date 06/01/00
Due Period End Date 06/30/00
Determination Date 07/10/00
Section 5.8(iii) Servicing Fee 143,708.96
Section 5.8(iii) Servicing Fee per $1000 0.12275958
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 159,226,392.43
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 185,482.88
TOTAL 185,482.88
Section 5.8(viii) Realized Net Losses for Collection Period 82,461.71
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 14,483,665.46
Servicing Fee 143,708.96
Administration Fee 1,000.00
Noteholders Distribution Amount 13,963,731.56
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1997-A
July 17 2000
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 180,414.75
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION