- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 17 PAGE # 1
DETERMINATION10-Aug-98 Beginning 7/1/98
DISTRIBUTION:17-Aug-98 Ending 7/31/98
TIME: 8/17/98 11:00
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 $112,013,251.03 $30,124,767.51 $555,399.04 $30,680,166.55 $81,888,483.52
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 $632,513,251.03 $30,124,767.51 $3,304,774.04 $33,429,541.55 $602,388,483.52
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $667,666,969.16 $30,124,767.51 $3,499,584.23 $33,624,351.74 $637,542,201.65
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-------------------
-------------------------------------------------------------------
A-2 82.53360962 1.52164121 224.35200964
-------------------
-------------------------------------------------------------------
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 26.52995818 2.91041307 530.50504934
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
- ------------- -------------------
- --------------------------------------------------------------------------------
Certificate
Totals 0.00000000 5.54166672 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 25.73328649 2.98942734 544.60357643
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 17 PAGE # 2
DETERMINATION: 10-Aug-98 Beginning 7/1/98
DISTRIBUTION: 17-Aug-98 Ending 7/31/98
TIME: 8/17/98 11:00
per $1000
Section 5.8 (iii) Servicing Fee $556,389.14 0.47528072
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period $637,542,201.65
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $39,651.57
TOTAL $39,651.57
Section 5.8 (viii) Realized Net Losses for Collection Period $503,681.52
Section 5.8 (ix) Reserve Account Balance after Disbursement $19,126,266.05
Section 5.8 (x) Specified Reserve Account Balance $19,126,266.05
Section 5.8 (xi) Total Distribution Amount $35,024,796.42
Servicing Fee $556,389.14
Administrative Fee $1,000.00
Noteholders' Distribution Amount $33,429,541.55
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $843,055.54
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 $30,124,767.51 $555,399.04 $30,680,166.55 82.53360962 1.52164121 84.05525082
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 $30,124,767.51 $3,304,774.04 $33,429,541.55 26.52995818 2.91041307 29.44037125
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 843,055.54
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------