- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 16 PAGE # 1
DETERMINATION10-Jul-98 Beginning 6/1/98
DISTRIBUTION:15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:17
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 $140,198,346.83 $28,185,095.80 $695,150.14 $28,880,245.94 $112,013,251.03
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 $660,698,346.83 $28,185,095.80 $3,444,525.14 $31,629,620.94 $632,513,251.03
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $695,852,064.96 $28,185,095.80 $3,639,335.33 $31,824,431.13 $667,666,969.16
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------
-----------------------
-------------------------------------------------------------------
A-2 77.21944055 1.90452093 306.88561926
-------------------
-------------------
-------------------------------------------------------------------
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 24.82174883 3.03348757 557.03500751
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
- ------------- -------------------
- --------------------------------------------------------------------------------
Certificate
Totals 0.00000000 5.54166672 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 24.07637320 3.10880602 570.33686292
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 16 PAGE # 2
DETERMINATION: 10-Jul-98 Beginning 6/1/98
DISTRIBUTION: 15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:17
per $1000
Section 5.8 (iii) Servicing Fee $579,876.72 0.49534436
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period $667,666,969.16
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $72,391.27
TOTAL $72,391.27
Section 5.8 (viii) Realized Net Losses for Collection Period $364,811.15
Section 5.8 (ix) Reserve Account Balance after Disbursement $20,030,009.07
Section 5.8 (x) Specified Reserve Account Balance $20,030,009.07
Section 5.8 (xi) Total Distribution Amount $33,277,989.23
Servicing Fee $579,876.72
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,629,620.94
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $872,681.38
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 $28,185,095.80 $695,150.14 $28,880,245.94 77.21944055 1.90452093 79.12396148
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 $28,185,095.80 $3,444,525.14 $31,629,620.94 24.82174883 3.03348757 27.85523641
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 872,681.38
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------