Exhibit 20.2
------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 2 PAGE # 1
DETERMINATION: 9-May-97 Beginning 4/1/97
DISTRIBUTION: 15-May-97 Ending 4/30/97
CLASS A-1 5.545% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.95% ASSET BACKED NOTES
CLASS A-3 6.25% ASSET BACKED NOTES
CLASS A-4 6.40% ASSET BACKED NOTES
CLASS A-5 6.50% ASSET BACKED NOTES
CLASS B-1 6.65% 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 $205,854,050.07 $36,116,221.59 $951,217.26 $37,067,438.85 $169,737,828.48
A-2 Notes $365,000,000.00 $365,000,000.00 $0.00 $1,809,791.67 $1,809,791.67 $365,000,000.00
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 $1,091,354,050.07 $36,116,221.59 $5,510,383.93 $41,626,605.52 $1,055,237,828.48
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 $1,126,507,768.20 $36,116,221.59 $5,705,194.12 $41,821,415.71 $1,090,391,546.61
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 144.46488636 3.80486904 678.95131392
A-2 0.00000000 4.95833334 1,000.00000000
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 31.80644790 4.85282601 929.31556889
B-1 0.00000000 5.54166672 1,000.00000000
Certficate Totals 0.00000000 5.54166672 1,000.00000000
TOTALS 30.85132779 4.87351130 931.43816119
IF THERE ARE ANY QUESTIONS OR COMMENTS,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 10TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
@ CHASE MANHATTAN BANKING CORPORATION
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 2 PAGE # 2
DETERMINATION: 9-May-97 Beginning 4/1/97
DISTRIBUTION: 15-May-97 Ending 4/30/97
per $1000
---------
Section 5.8 (iii) Servicing Fee $938,756.47 .8019079075
Section 5.8 (iv) Administration Fee $1,000.00 .0008542236
Section 5.8 (vi) Pool Balance at the end of
the Collection Period $1,090,391,546.61
Section 5.8 (vii) Repurchase Amounts for
Repurchased Receivables
By Seller $0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8 (viii) Realized Losses for Collection
Period $11,605.68
Section 5.8 (ix) Reserve Account Balance
after Disbursement $22,706,336.02
Section 5.8 (x) Specified Reserve Account
Balance $32,711,746.40
Section 5.8 (xi) Total Distribution Amount $44,579,447.10
Servicing Fee $938,756.47
Administrative Fee $1,000.00
Noteholders' Distribution
Amount $41,626,605.52
Certifcateholders'
Distribution Amount $194,810.19
Deposit to Reserve
Account $1,818,274.92
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 $36,116,221.59 $951,217.26 $37,067,438.85 144.46488636 3.80486904 148.26975540
A-2 $0.00 $1,809,791.67 $1,809,791.67 .00000000 4.95833334 4.95833334
A-3 $0.00 $1,406,250.00 $1,406,250.00 .00000000 5.20833333 5.20833333
A-4 $0.00 $880,000.00 $880,000.00 .00000000 5.33333333 5.33333333
A-5 $0.00 $463,125.00 $463,125.00 .00000000 5.41666667 5.41666667
Total $36,116,221.59 $5,510,383.93 $41,626,605.52 31.80644790 4.85282601 36.65927391
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) Fund Transfer Amount $1,818,274.92