SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
------------------
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report: September 15, 1998
-----------------------------------
CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
--------------------------------------------------------------
(Originator of the Trust referred to herein)
(Exact name of registrant as specified in its charter)
CHASE MANHATTAN AUTO OWNER TRUST 1997-A
--------------------------------------------
(Issuer with respect to Certificates)
Delaware 333-7575 13-2633612
--------------- ----------------- ------------------
(State or other (Commission (IRS Employer
jurisdiction of File Number) Identification No.)
incorporation)
802 Delaware Avenue, Wilmington, Delaware 19801
------------------------------------------- ----------
(Address of principal executive offices) (Zip code)
(302) 575-5033
---------------------------------------------------
(Registrant's telephone number, including area code)
<PAGE>
Item 5. Other Events
On 9/15/98 Chase Manhattan Auto Owner Trust 1997-A (the "Trust") made
distributions to Certificateholders contemplated by the Sale and
Servicing Agreement, dated as of February 28, 1997, (the "Sale & Servicing
Agreement"), between the Registrant, as Seller and Servicer, and
the Trust, as Issuer.
A copy of the Certificateholder Report for such Distribution Date
delivered pursuant to section 5.8 of the Sale and Servicing Agreement is
being filed as Exhibit 20.1 to this Current Report on Form 8-K.
Item 7 (c). Exhibits
--------
Exhibit Description
------- -----------
20.1 Monthly Certificateholder's statement with respect to the
September 15, 1998 distribution.
<PAGE>
SIGNATURES
----------
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Bank has caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.
CHASE MANHATTAN BANK USA,
NATIONAL ASSOCIATION
/s/ Patricia Garvey
-----------------------------
By: Patricia Garvey
Title: Vice President
Date: September 25, 1998
<PAGE>
INDEX TO EXHIBITS
-----------------
Exhibit Description
------- -----------
20.1 Certificateholder Reports dated
9/15/1998 delivered pursuant to
Section 5.8 of the Sale and
Servicing Agreement dated as of
February 28, 1997.
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 18 PAGE # 1
DETERMINATION10-Sep-98 Beginning 8/1/98
DISTRIBUTION:15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:36
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
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 Notes $250,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $365,000,000.00 $81,896,070.02 $28,169,576.33 $406,068.01 $28,575,644.34 $53,726,493.69
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 $602,396,070.02 $28,169,576.33 $3,155,443.01 $31,325,019.34 $574,226,493.69
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $637,549,788.15 $28,169,576.33 $3,350,253.20 $31,519,829.53 $609,380,211.82
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
<S> <C> <C> <C>
A-1 0.00000000 0.00000000 0.00000000
-------------------------------------------------------------------
A-2 77.17692145 1.11251510 147.19587312
-------------------------------------------------------------------
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 24.80808131 2.77890181 505.70364922
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.54166672 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.54166672 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 24.06311610 2.86186525 520.54694090
- --------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 18 PAGE # 2
DETERMINATION: 10-Sep-98 Beginning 8/1/98
DISTRIBUTION: 15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:36
per $1000
<S> <C> <C> <C>
Section 5.8 (iii) Servicing Fee $531,291.43 0.45384166
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the Collection Period $609,380,211.82
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $73,046.15
TOTAL $73,046.15
Section 5.8 (viii) Realized Net Losses for Collection Period $673,193.06
Section 5.8 (ix) Reserve Account Balance after Disbursement $18,281,406.35
Section 5.8 (x) Specified Reserve Account Balance $18,281,406.35
Section 5.8 (xi) Total Distribution Amount $32,504,627.56
Servicing Fee $531,291.43
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,325,019.34
Certificateholders' Distribution Amount $ 194,810.19
Deposit to Reserve Account $452,506.60
Section 5.8 (xii) Noteholders' Distributable Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
A-1 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $28,169,576.33 $406,068.01 $28,575,644.34 77.17692145 1.11251510 78.28943655
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 $28,169,576.33 $3,155,443.01 $31,325,019.34 24.80808131 2.77890181 27.58698313
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
-------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
-------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
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 $ 452,506.60
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
