Exhibit 20.3
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 23 PAGE # 1
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:36
CLASS A-1 5.744% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 6.100% ASSET BACKED NOTES
CLASS A-3 6.350% ASSET BACKED NOTES
CLASS A-4 6.500% ASSET BACKED NOTES
CLASS A-5 6.600% ASSET BACKED NOTES
CLASS B-1 6.750% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $294,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-3 Notes $227,000,000.00 $183,978,049.37 $21,735,381.64 $973,550.51 $22,708,932.15 $162,242,667.73
A-4 Notes $133,000,000.00 $133,000,000.00 $0.00 $720,416.67 $720,416.67 $133,000,000.00
A-5 Notes $70,000,000.00 $70,000,000.00 $0.00 $385,000.00 $385,000.00 $70,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $924,000,000.00 $386,978,049.37 $21,735,381.64 $2,078,967.18 $23,814,348.82 $365,242,667.73
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $953,148,275.79 $416,126,325.16 $21,735,381.64 $2,242,926.23 $23,978,307.87 $394,390,943.52
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------------------------------------
A-2 0.00000000 0.00000000 0.00000000
------------------------------------------------------
A-3 95.75057991 4.28876877 714.72540850
------------------------------------------------------
A-4 0.00000000 5.41666669 1,000.00000000
------------------------------------------------------
A-5 0.00000000 5.50000000 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 23.52314030 2.24996448 395.28427244
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
TOTALS 22.80377796 2.35317661 413.77711479
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR COMMENTS,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW
- --------------------------------------------------------------------------------
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 23 PAGE # 2
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:36
per $1000
---------
Section 5.8 (iii) Servicing Fee $346,771.94 0.36381741
Section 5.8 (iv) Administration Fee $1,000.00 0.00104915
Section 5.8 (vi) Pool Balance at the end of the Collection Period $394,390,943.52
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $123,901.80
TOTAL $123,901.80
Section 5.8 (viii) Realized Net Losses for Collection Period $259,805.64
Section 5.8 (ix) Reserve Account Balance after Disbursement $11,831,728.31
Section 5.8 (x) Specified Reserve Account Balance $11,831,728.31
Section 5.8 (xi) Total Distribution Amount $24,810,133.25
Servicing Fee $346,771.94
Administrative Fee $1,000.00
Noteholders' Distribution Amount $23,814,348.82
Certificateholders' Distribution Amount $163,959.05
Deposit to Reserve Account $484,053.44
Section 5.8 (xii) Noteholders' Distributable Amount
-------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
-------------------------------------------------------------------------------------------------------------------
A-1 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-3 $21,735,381.64 $973,550.51 $22,708,932.15 95.75057991 4.28876877 100.03934868
A-4 $0.00 $720,416.67 $720,416.67 0.00000000 5.41666669 5.41666669
A-5 $0.00 $385,000.00 $385,000.00 0.00000000 5.50000000 5.50000000
-------------------------------------------------------------------------------------------------------------------
Total $21,735,381.64 $2,078,967.18 $23,814,348.82 23.52314030 2.24996448 25.77310478
-------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distutable Amount
-----------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
-----------------------------------------------------------------------------------------------------------------
B-1 $0.00 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
-----------------------------------------------------------------------------------------------------------------
Total $0.00 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
-----------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $484,053.44
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------