|
|
|
|
|
|
|
|
|
<PAGE>
Page 1
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
December 15 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 165,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A5 85,500,000.00 75,016,017.79 10,376,808.16 406,336.76 10,783,144.92 0.00 0.00 64,639,209.63
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 1,170,653,718.13 110,169,735.92 10,376,808.16 601,146.95 10,977,955.11 0.00 0.00 99,792,927.76
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.250000%
A4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A4 6.400000%
A5 877.38032503 121.36617731 4.75247673 126.11865404 756.01414772 A5 6.500000%
B1 1,000.00000000 0.00000000 5.54166672 5.54166672 1,000.00000000 B1 6.650000%
TOTALS 94.10958528 8.86411413 0.51351389 9.37762802 85.24547115
</TABLE>
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: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 2
Chase Manhattan Auto Owner Trust 1997-A
Statement to Certificateholders
December 15 2000
<TABLE>
<CAPTION>
Due Period 45
Due Period Beginning Date 11/01/00
Due Period End Date 11/30/00
Determination Date 12/08/00
<S> <C> <C>
Section 5.8(iii) Servicing Fee 91,808.11
Section 5.8(iii) Servicing Fee per $1000 0.07842465
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 99,792,927.76
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 142,863.03
TOTAL 142,863.03
Section 5.8(viii) Realized Net Losses for Collection Period 77,103.68
Section 5.8(ix) Reserve Account Balance after Disbursement 8,779,902.89
Section 5.8(x) Specified Reserve Account Balance 8,779,902.89
Section 5.8(xi) Total Distribution Amount 11,141,965.12
Servicing Fee 91,808.11
Administration Fee 1,000.00
Noteholders Distribution Amount 10,783,144.92
Certficateholders Distribution Amount 194,810.19
Deposit to Reserve Account 71,201.90
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|