- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 15 PAGE # 1
DETERMINATION: 10-Sep-98 Beginning 8/1/98
DISTRIBUTION: 15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:40
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 $131,588,496.07 $24,083,404.74 $668,908.19 $24,752,312.93 $107,505,091.33
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 $561,588,496.07 $24,083,404.74 $2,975,533.19 $27,058,937.93 $537,505,091.33
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE
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 $590,736,771.86 $24,083,404.74 $3,139,492.24 $27,222,896.98 $566,653,367.12
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------------------------------------------------------
A-2 81.91634265 2.27519793 365.66357595
-----------------------------------------------------------------------
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 26.06429084 3.22027402 581.71546681
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 5.62499995 1,000.00000000
-----------------------------------------------------------
Certificate Totals 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 25.26721744 3.29381306 594.50704734
- --------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 15 PAGE # 2
DETERMINATION: 10-Sep-98 Beginning 8/1/98
DISTRIBUTION: 15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:40
per $1000
Section 5.8 (iii) Servicing Fee $492,280.64 0.51647855
Section 5.8 (iv) Administration Fee $1,000.00 0.00104915
Section 5.8 (vi) Pool Balance at the end of the Collection Period $566,653,367.12
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $45,167.23
TOTAL $45,167.23
Section 5.8 (viii) Realized Net Losses for Collection Period $364,801.02
Section 5.8 (ix) Reserve Account Balance after Disbursement $16,999,601.01
Section 5.8 (x) Specified Reserve Account Balance $16,999,601.01
Section 5.8 (xi) Total Distribution Amount $28,503,763.36
Servicing Fee $492,280.64
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,058,937.93
Certificateholders' Distribution Amount $ 163,959.05
Deposit to Reserve Account $787,585.74
Section 5.8 (xii) Noteholders' Distributable Amount
--------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig)
--------------------------------------------------------------------------------------------------------------
A-1 $0.00 $0.00 $0.00 0.00000000
A-2 $24,083,404.74 $668,908.19 $24,752,312.93 81.91634265
A-3 $0.00 $1,201,208.33 $1,201,208.33 0.00000000
A-4 $0.00 $720,416.67 $720,416.67 0.00000000
A-5 $0.00 $385,000.00 $385,000.00 0.00000000
--------------------------------------------------------------------------------------------------------------
Total $24,083,404.74 $2,975,533.19 $27,058,937.93 26.06429084
--------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
- ------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------
B-1 $0.00 $163,959.05 $163,959.05 0.00000000
- ------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------
Total $0.00 $163,959.05 $163,959.05 0.00000000
- ------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 787,585.74
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------