- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 18 PAGE # 1
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 13:59
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 $64,512,569.80 $21,963,299.08 $327,938.90 $22,291,237.98 $42,549,270.72
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 $494,512,569.80 $21,963,299.08 $2,634,563.90 $24,597,862.98 $472,549,270.72
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $523,660,845.59 $21,963,299.08 $2,798,522.95 $24,761,822.03 $501,697,546.51
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------------------------------------------
A-2 74.70509891 1.11543844 144.72541061
------------------------------------------------------------
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 23.76980420 2.85125963 511.41695965
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 23.04289861 2.93608353 526.35834240
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 18 PAGE # 2
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 13:59
per $1000
Section 5.8 (iii) Servicing Fee $436,384.04 0.45783437
Section 5.8 (iv) Administration Fee $1,000.00 0.00104915
Section 5.8 (vi) Pool Balance at the end of the Collection Period $501,697,546.51
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $107,564.76
TOTAL $107,564.76
Section 5.8 (viii) Realized Net Losses for Collection Period $380,541.42
Section 5.8 (ix) Reserve Account Balance after Disbursement $15,050,926.40
Section 5.8 (x) Specified Reserve Account Balance $15,050,926.40
Section 5.8 (xi) Total Distribution Amount $25,751,520.00
Servicing Fee $436,384.04
Administrative Fee $1,000.00
Noteholders' Distribution Amount $24,597,862.98
Certificateholders' Distribution Amount $163,959.05
Deposit to Reserve Account $552,313.93
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 $21,963,299.08 $327,938.90 $22,291,237.98 74.70509891
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 $21,963,299.08 $2,634,563.90 $24,597,862.98 23.76980420
-----------------------------------------------------------------------------------------------------------------
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 $ 552,313.93
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------