- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
October 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 36,351,764.01 19,565,210.59 189,332.10 19,754,542.69 0.00 0.00 16,786,553.42
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 1,170,653,718.13 322,005,482.14 19,565,210.59 1,727,267.29 21,292,477.88 0.00 0.00 302,440,271.55
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------ ---------------------
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%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.950000%
A3 134.63616300 72.46374293 0.70123000 73.16497293 62.17242007 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 275.06467297 16.71306407 1.47547243 18.18853650 258.35160891
- ------------------------------------------------------------------------------------------ ---------------------
- --------------------------------------------------------------------------------
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
October 15, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 31
Due Period Beginning Date 09/01/99
Due Period End Date 09/30/99
Determination Date 10/08/99
Section 5.8(iii) Servicing Fee 268,337.90
Section 5.8(iii) Servicing Fee per $1000 0.22922056
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 302,440,271.55
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 89,342.70
TOTAL 89,342.70
Section 5.8(viii) Realized Net Losses for Collection Period 299,744.14
Section 5.8(ix) Reserve Account Balance after Disbursement 9,073,208.15
Section 5.8(x) Specified Reserve Account Balance 9,073,208.15
Section 5.8(xi) Total Distribution Amount 21,767,054.17
Servicing Fee 268,337.90
Administration Fee 1,000.00
Noteholders Distribution Amount 21,097,667.69
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 205,238.39
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------