- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 19 PAGE # 1
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION:15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:26
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 $53,718,907.19 $26,764,423.05 $266,356.25 $27,030,779.30 $26,954,484.14
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 $574,218,907.19 $26,764,423.05 $3,015,731.25 $29,780,154.30 $547,454,484.14
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $609,372,625.32 $26,764,423.05 $3,210,541.44 $29,974,964.49 $582,608,202.27
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------
------------------------
-------------------------------------------------------------------
A-2 73.32718644 0.72974315 73.84790175
------------------------
------------------------
-------------------------------------------------------------------
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 23.57060594 2.65586196 482.12636208
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
-------------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.54166672 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 22.86280104 2.74252018 497.67765928
- --------------------------------------------------------------------------------
================================================================================
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 19 PAGE # 2
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:26
per $1000
Section 5.8 (iii) Servicing Fee $507,810.52 0.43378372
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period $582,608,202.27
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $54,752.02
TOTAL $54,752.02
Section 5.8 (viii) Realized Net Losses for Collection Period $491,477.41
Section 5.8 (ix) Reserve Account Balance after Disbursement $17,478,246.07
Section 5.8 (x) Specified Reserve Account Balance $17,478,246.07
Section 5.8 (xi) Total Distribution Amount $30,922,428.43
Servicing Fee $507,810.52
Administrative Fee $1,000.00
Noteholders' Distribution Amount $29,780,154.30
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $438,653.42
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 $26,764,423.05 $266,356.25 $27,030,779.30 73.32718644 0.72974315 74.05692959
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 $26,764,423.05 $3,015,731.25 $29,780,154.30 23.57060594 2.65586196 26.22646790
----------------------------------------------------------------------------------------------------------------------------------
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 $ 438,653.42
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------