CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 9 PAGE # 1
DETERMINATION: 10-Dec-97 Beginning 11/1/97
DISTRIBUTION: 15-Dec-97 Ending 11/30/97
TIME: 12/15/97 9:51
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 $346,049,678.45 $27,595,368.07 $1,715,829.66 $29,311,197.73 $318,454,310.38
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 $866,549,678.45 $27,595,368.07 $4,465,204.66 $32,060,572.73 $838,954,310.38
B-1 $35,153,718.13 $35,153,718.13 $0.00 $194,810.19 $194,810.19 $35,153,718.13
CERT 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 $901,703,396.58 $27,595,368.07 $4,660,014.85 $32,255,382.92 $874,108,028.51
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 0.00000000 0.00000000 0.00000000
A-2 75.60374814 4.70090318 872.47756268
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
Totals 24.30239372 3.93236870 738.84131253
B-1 0.00000000 5.54166672 1,000.00000000
Totals 0.00000000 5.54166672 1,000.00000000
TOTALS 23.57261387 3.98069453 746.68368192
IF THERE ARE ANY QUESTIONS OR COMMENTS, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 9 PAGE # 2
DETERMINATION: 10-Dec-97 Beginning 11/1/97
DISTRIBUTION: 15-Dec-97 Ending 11/30/97
TIME: 12/15/97 9:51
per $1000
Section 5.8 (iii) Servicing Fee $751,419.50 0.64188025
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the
Collection Period $874,108,028.51
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii) Realized Losses for Collection Period $376,311.00
Section 5.8 (ix) Reserve Account Balance after Disbursement $26,223,240.86
Section 5.8 (x) Specified Reserve Account Balance $26,223,240.86
Section 5.8 (xi) Total Distribution Amount $33,489,769.59
Servicing Fee $751,419.50
Administrative Fee $1,000.00
Noteholders' Distribution Amount $32,060,572.73
Certificateholders' Distribution Amount $194,810.19
Deposit to Reserve Account $481,967.17
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 $27,595,368.07 $1,715,829.66 $29,311,197.73 75.60374814 4.70090318 80.30465132
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 $27,595,368.07 $4,465,204.66 $32,060,572.73 24.30239372 3.93236870 28.23476242
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 $481,967.17
(C) COPYRIGHT 1997, CHASE MANHATTAN BANK