- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 26 PAGE # 1
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:23
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 $147,076,672.92 $22,778,234.50 $766,024.34 $23,544,258.84 $124,298,438.42
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 $397,576,672.92 $22,778,234.50 $2,109,149.34 $24,887,383.84 $374,798,438.42
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
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 $432,730,391.05 $22,778,234.50 $2,303,959.53 $25,082,194.03 $409,952,156.55
- --------------------------------------------------------------------------------------------------------------------------------
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 84.36383148 2.83712719 460.36458674
------------------------------------------------------------------------
A-4 0.00000000 5.33333333 1,000.00000000
------------------------------------------------------------------------
A-5 0.00000000 5.41666667 1,000.00000000
------------------------------------------------------------------------
Notes Totals 20.06009203 1.85746309 330.07348166
- ----------------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
- ----------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.54166672 1,000.00000000
- ----------------------------------------------------------------------------------------------------
TOTALS 19.45770483 1.96809654 350.19079528
- ----------------------------------------------------------------------------------------------------
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 26 PAGE # 2
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:23
per $1000
---------
Section 5.8 (iii) Servicing Fee $360,608.66 0.30804042
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period $409,952,156.55
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $97,399.06
TOTAL $97,399.06
Section 5.8 (viii) Realized Net Losses for Collection Period $206,822.90
Section 5.8 (ix) Reserve Account Balance after Disbursement $12,298,564.70
Section 5.8 (x) Specified Reserve Account Balance $12,298,564.70
Section 5.8 (xi) Total Distribution Amount $25,939,812.41
Servicing Fee $360,608.66
Administrative Fee $1,000.00
Noteholders' Distribution Amount $24,887,383.84
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $496,009.72
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 $22,778,234.50 $766,024.34 $23,544,258.84 84.36383148 2.83712719 87.20095867
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 $22,778,234.50 $2,109,149.34 $24,887,383.84 20.06009203 1.85746309 21.91755512
----------------------------------------------------------------------------------------------------
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 $496,009.72
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------