CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 9 PAGE # 1
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 10:10
CLASS A-1 5.744% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 6.100% ASSET BACKED NOTES
CLASS A-3 6.350% ASSET BACKED NOTES
CLASS A-4 6.500% ASSET BACKED NOTES
CLASS A-5 6.600% ASSET BACKED NOTES
CLASS B-1 6.750% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
A-1 Notes $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $294,000,000.00 $281,267,636.50 $23,287,332.40 $1,429,777.15 $24,717,109.55 $257,980,304.10
A-3 Notes $227,000,000.00 $227,000,000.00 $0.00 $1,201,208.33 $1,201,208.33 $227,000,000.00
A-4 Notes $133,000,000.00 $133,000,000.00 $0.00 $720,416.67 $720,416.67 $133,000,000.00
A-5 Notes $70,000,000.00 $70,000,000.00 $0.00 $385,000.00 $385,000.00 $70,000,000.00
NOTE TOTALS $924,000,000.00 $711,267,636.50 $23,287,332.40 $3,736,402.15 $27,023,734.55 $687,980,304.10
B-1 $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
CERT TOTALS $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
TOTALS $953,148,275.79 $740,415,912.29 $23,287,332.40 $3,900,361.20 $27,187,693.60 $717,128,579.89
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 0.00000000 0.00000000 0.00000000
A-2 79.20861361 4.86318759 877.48402755
A-3 0.00000000 5.29166665 1,000.00000000
A-4 0.00000000 5.41666669 1,000.00000000
A-5 0.00000000 5.50000000 1,000.00000000
Notes Totals 25.20274069 4.04372527 744.56742868
B-1 0.00000000 5.62499995 1,000.00000000
CertTotals 0.00000000 5.62499995 1,000.00000000
TOTALS 24.43201440 4.09208231 752.37882511
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 9 PAGE # 2
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 10:10
per $1000
Section 5.8 (iii) Servicing Fee $617,013.26 0.64734237
Section 5.8 (iv) Administration Fee $1,000.00 0.00104915
Section 5.8 (vi) Pool Balance at the end of the
Collection Period $717,128,579.89
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii)Realized Losses for Collection Period $395,985.91
Section 5.8 (ix) Reserve Account Balance after Disbursement $21,513,857.40
Section 5.8 (x) Specified Reserve Account Balance $21,513,857.40
Section 5.8 (xi) Total Distribution Amount $28,356,145.84
Servicing Fee $617,013.26
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,023,734.55
Certificateholders' Distribution Amount $163,959.05
Deposit to Reserve Account $550,438.98
Section 5.8 (xii) Noteholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
A-1 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $23,287,332.40 $1,429,777.15 $24,717,109.55 79.20861361 4.86318759 84.07180119
A-3 $0.00 $1,201,208.33 $1,201,208.33 0.00000000 5.29166665 5.29166665
A-4 $0.00 $720,416.67 $720,416.67 0.00000000 5.41666669 5.41666669
A-5 $0.00 $385,000.00 $385,000.00 0.00000000 5.50000000 5.50000000
Total $23,287,332.40 $3,736,402.15 $27,023,734.55 5.20274069 4.04372527 29.24646596
Section 5.8 (xiii)Certificateholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
B-1 $0.00 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
Total $0.00 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
Section 5.8 (xiv) Reserve Fund Transfer Amount $550,438.98
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK