Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
September 15, 1999
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 57,962,324.83 21,610,560.82 301,887.11 21,912,447.93 0.00 0.00 36,351,764.01
A4 165,000,000.00 165,000,000.00 0.00 880,000.00 880,000.00 0.00 0.00 165,000,000.00
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
TOTALS 1,170,653,718.13 343,616,042.96 21,610,560.82 1,839,822.30 23,450,383.12 0.00 0.00 322,005,482.14
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS 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 214.67527715 80.03911415 1.11810041 81.15721456 134.63616300 A3 6.250000 %
A4 1,000.00000000 0.00000000 5.33333333 5.33333333 1,000.00000000 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 293.52492342 18.46025044 1.57161958 20.03187002 275.06467297
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
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1997-A
September 15, 1999
STATEMENT TO CERTIFICATEHOLDERS
Due Period 30
Due Period Beginning Date 08/01/99
Due Period End Date 08/31/99
Determination Date 09/10/99
Section 5.8(iii) Servicing Fee 286,346.70
SectFion 5.8(iii) Servicing Fee per $1000 0.244604
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.000854
Section 5.8(vi) Pool Balance at the end of the Collection Period 322,005,482.14
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 112,441.25
TOTAL 112,441.25
Section 5.8(viii) Realized Net Losses for Collection Period 152,590.21
Section 5.8(ix) Reserve Account Balance after Disbursement 9,660,164.46
Section 5.8(x) Specified Reserve Account Balance 9,660,164.46
Section 5.8(xi) Total Distribution Amount 24,148,774.06
Servicing Fee 286,346.70
Administration Fee 1,000.00
Noteholders Distribution Amount 23,255,572.93
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 411,044.24
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION