- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 24 PAGE # 1
DETERMINATION:10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:05
CLASS A-1 5.545% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.950% ASSET BACKED NOTES
CLASS A-3 6.250% ASSET BACKED NOTES
CLASS A-4 6.400% ASSET BACKED NOTES
CLASS A-5 6.500% ASSET BACKED NOTES
CLASS B-1 6.650% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- -------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $365,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-3 Notes $270,000,000.00 $197,115,747.66 $23,809,246.60 $1,026,644.52 $24,835,891.12 $173,306,501.06
A-4 Notes $165,000,000.00 $165,000,000.00 $0.00 $880,000.00 $880,000.00 $165,000,000.00
A-5 Notes $85,500,000.00 $85,500,000.00 $0.00 $463,125.00 $463,125.00 $85,500,000.00
- -------------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $1,135,500,000.00 $447,615,747.66 $23,809,246.60 $2,369,769.52 $26,179,016.12 $423,806,501.06
- -------------------------------------------------------------------------------------------------------------------------------
B-1 $35,153,718.13 $35,153,718.13 $0.00 $194,810.19 $194,810.19 $35,153,718.13
- -------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $35,153,718.13 $35,153,718.13 $0.00 $194,810.19 $194,810.19 $35,153,718.13
- -------------------------------------------------------------------------------------------------------------------------------
TOTALS $1,170,653,718.13 $482,769,465.79 $23,809,246.60 $2,564,579.71 $26,373,826.31 $458,960,219.19
- -------------------------------------------------------------------------------------------------------------------------------
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 88.18239481 3.80238711 641.87592985
- -------------------------------------------------------------------------------------
A-4 0.00000000 5.33333333 1,000.00000000
- -------------------------------------------------------------------------------------
A-5 0.00000000 5.41666667 1,000.00000000
- -------------------------------------------------------------------------------------
Notes Totals 20.96807274 2.08698328 373.23337830
- -------------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
- -------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.54166672 1,000.00000000
- -------------------------------------------------------------------------------------
TOTALS 20.33841966 2.19072444 392.05463758
- -------------------------------------------------------------------------------------
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-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 24 PAGE # 2
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:05
per $1000
---------
Section 5.8 (iii) Servicing Fee $402,307.89 0.34366088
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period 458,960,219.19
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $158,072.37
TOTAL $158,072.37
Section 5.8 (viii) Realized Net Losses for Collection Period $367,627.06
Section 5.8 (ix) Reserve Account Balance after Disbursement $13,768,806.58
Section 5.8 (x) Specified Reserve Account Balance $13,768,806.58
Section 5.8 (xi) Total Distribution Amount $26,981,706.93
Servicing Fee $402,307.89
Administrative Fee $1,000.00
Noteholders' Distribution Amount $26,179,016.12
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $204,572.73
Section 5.8 (xii) Noteholders' Distributable Amount
-----------------------------------------------------------------------------------------------------------------
Prin (per Int (per Total (per
Class Principal Interest Total $1000/orig) $1000/orig) $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 $23,809,246.60 $1,026,644.52 $24,835,891.12 88.18239481 3.80238711 91.98478193
A-4 $0.00 $880,000.00 $880,000.00 0.00000000 5.33333333 5.33333333
A-5 $0.00 $463,125.00 $463,125.00 0.00000000 5.41666667 5.41666667
---------------------------------------------------------------------------------------------------------------
Total $23,809,246.60 $2,369,769.52 $26,179,016.12 20.96807274 2.08698328 23.05505603
---------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
-----------------------------------------------------------------------------------------------------------------
Prin (per Int (per Total (per
Class Principal Interest Total $1000/orig) $1000/orig) $1000/orig)
-----------------------------------------------------------------------------------------------------------------
B-1 $0.00 $194,810.19 $194,810.19 0.00000000 5.54166672 5.54166672
--------------------------------------------------------------------------------------------------------------
Total $0.00 $194,810.19 $194,810.19 0.00000000 5.54166672 5.54166672
--------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 204,572.73
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------