- ------------------------------------------------------------------------------------------------------------------------------------ CHASE MANHATTAN AUTO OWNER TRUST SERIES 1997-A STATEMENT TO CERTIFICATEHOLDERS ==================================================================================================================================== PERIOD 18 PAGE # 1 DETERMINATION10-Sep-98 Beginning 8/1/98 DISTRIBUTION:15-Sep-98 Ending 8/31/98 TIME: 9/15/98 16:36 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 $81,896,070.02 $28,169,576.33 $406,068.01 $28,575,644.34 $53,726,493.69 A-3 Notes $270,000,000.00 $270,000,000.00 $0.00 $1,406,250.00 $1,406,250.00 $270,000,000.00 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 $602,396,070.02 $28,169,576.33 $3,155,443.01 $31,325,019.34 $574,226,493.69 - ------------------------------------------------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------------------------------------------ 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 $637,549,788.15 $28,169,576.33 $3,350,253.20 $31,519,829.53 $609,380,211.82 - ------------------------------------------------------------------------------------------------------------------------------------ FACTOR INFORMATION PER $1,000 PRINCIPAL INTEREST END PRINCIPAL CLASS DISTRIBUTION DISTRIBUTION BALANCE - -------------------------------------------------------------------------------- A-1 0.00000000 0.00000000 0.00000000 ------------------------------------------------------------------- A-2 77.17692145 1.11251510 147.19587312 ------------------------------------------------------------------- A-3 0.00000000 5.20833333 1,000.00000000 ------------------------------------------------------------------- A-4 0.00000000 5.33333333 1,000.00000000 ------------------------------------------------------------------- A-5 0.00000000 5.41666667 1,000.00000000 ------------------------------------------------------------------- Notes Totals 24.80808131 2.77890181 505.70364922 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- B-1 0.00000000 5.54166672 1,000.00000000 - -------------------------------------------------------------------------------- Certificate Totals 0.00000000 5.54166672 1,000.00000000 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- TOTALS 24.06311610 2.86186525 520.54694090 - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ CHASE MANHATTAN AUTO OWNER TRUST SERIES 1997-A STATEMENT TO CERTIFICATEHOLDERS ==================================================================================================================================== - ------------------------------------------------------------------------------------------------------------------------------------ PERIOD 18 PAGE # 2 DETERMINATION: 10-Sep-98 Beginning 8/1/98 DISTRIBUTION: 15-Sep-98 Ending 8/31/98 TIME: 9/15/98 16:36 per $1000 Section 5.8 (iii) Servicing Fee $531,291.43 0.45384166 Section 5.8 (iv) Administration Fee $1,000.00 0.00085422 Section 5.8 (vi) Pool Balance at the end of the Collection Period $609,380,211.82 Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable By Seller $0.00 By Servicer $73,046.15 TOTAL $73,046.15 Section 5.8 (viii) Realized Net Losses for Collection Period $673,193.06 Section 5.8 (ix) Reserve Account Balance after Disbursement $18,281,406.35 Section 5.8 (x) Specified Reserve Account Balance $18,281,406.35 Section 5.8 (xi) Total Distribution Amount $32,504,627.56 Servicing Fee $531,291.43 Administrative Fee $1,000.00 Noteholders' Distribution Amount $31,325,019.34 Certificateholders' Distribution Amount $ 194,810.19 Deposit to Reserve Account $452,506.60 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 $28,169,576.33 $406,068.01 $28,575,644.34 77.17692145 1.11251510 78.28943655 A-3 $0.00 $1,406,250.00 $1,406,250.00 0.00000000 5.20833333 5.20833333 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 $28,169,576.33 $3,155,443.01 $31,325,019.34 24.80808131 2.77890181 27.58698313 - ------------------------------------------------------------------------------------------------------------------------------------ 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 $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 $ 452,506.60 (C) COPYRIGHT 1998, CHASE MANHATTAN BANK - ------------------------------------------------------------------------------------------------------------------------------------