Exhibit 20.1
------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 4 PAGE # 1
DETERMINATION: 10-Jul-97 Beginning 6/1/97
DISTRIBUTION: 15-Jul-97 Ending 6/30/97
TIME: 7/18/97 13:50
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 $137,941,828.40 $32,186,701.21 $616,159.33 $32,802,860.54 $105,755,127.19
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 $1,023,441,828.40 $32,186,701.21 $5,175,326.00 $37,362,027.21 $991,255,127.19
B-1 $35,153,718.13 $35,153,718.13 $0.00 $194,810.19 $194,810.19 $35,153,718.13
CERTIFICATE $35,153,718.13 $35,153,718.13 $0.00 $194,810.19 $194,810.19 $35,153,718.13
TOTALS
TOTALS $1,170,653,718.13 $1,058,595,546.53 $32,186,701.21 $5,370,136.19 $37,556,837.40 $1,026,408,845.32
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 128.74680484 2.46463732 423.02050876
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 28.34583990 4.55775077 872.96796758
B-1 0.00000000 5.54166672 1,000.00000000
Certificate Total 0.00000000 5.54166672 1,000.00000000
TOTALS 27.49463886 4.58729692 876.78262959
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 AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 4 PAGE # 2
DETERMINATION: 10-Jul-97 Beginning 6/1/97
DISTRIBUTION: 15-Jul-97 Ending 6/30/97
TIME: 7/18/97 13:50
per $1000
---------
Section 5.8 (iii) Servicing Fee $882,162.96 0.75356439
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of
the Collection Period $1,026,408,845.32
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 $98,372.36
Section 5.8 (ix) Reserve Account Balance after
Disbursement $26,742,572.87
Section 5.8 (x) Specified Reserve Account Balance $30,792,265.36
Section 5.8 (xi) Total Distribution Amount $40,477,008.34
Servicing Fee $882,162.96
Administrative Fee $1,000.00
Noteholders' Distribution Amount $37,362,027.21
Certificateholders' Distribution Amount $194,810.19
Deposit to Reserve Account $2,037,007.98
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 $32,186,701.21 $616,159.33 $32,802,860.54 128.74680484 2.46463732 131.21144216
A-2 $0.00 $1,809,791.67 $1,809,791.67 0.00000000 4.95833334 4.95833334
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 $32,186,701.21 $5,175,326.00 $37,362,027.21 28.34583990 4.55775077 32.90359067
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 $2,037,007.98
(C) COPYRIGHT 1997, CHASE MANHATTAN BANK