Exhibit 20.1
------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 6 PAGE # 1
DETERMINATION: 10-Sep-97 Beginning 8/1/97
DISTRIBUTION: 15-Sep-97 Ending 8/31/97
TIME: 9/23/97 17:07
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 $73,333,841.95 $29,828,551.36 $350,158.91 $30,178,710.27 $43,505,290.59
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 $958,833,841.95 $29,828,551.36 $4,909,325.58 $34,737,876.94 $929,005,290.59
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 $993,987,560.08 $29,828,551.36 $5,104,135.77 $34,932,687.13 $964,159,008.72
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 119.31420544 1.40063564 174.02116236
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
Totals 26.26908970 4.32349236 818.14644702
B-1 0.00000000 5.54166672 1,000.00000000
CertTotals0.00000000 5.54166672 1,000.00000000
TOTALS 25.48025167 4.36007309 823.60735185
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 6 PAGE # 2
DETERMINATION: 10-Sep-97 Beginning 8/1/97
DISTRIBUTION: 15-Sep-97 Ending 8/31/97
TIME: 9/23/97 17:07
per $1000
Section 5.8 (iii) Servicing Fee $828,322.97 0.70757301
Section 5.8 (iv) Administration Fee $1,000.00 0.00085422
Section 5.8 (vi) Pool Balance at the end of the
Collection Period $964,159,008.72
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 $347,688.91
Section 5.8 (ix) Reserve Account Balance after Disbursement $28,924,770.26
Section 5.8 (x) Specified Reserve Account Balance $28,924,770.26
Section 5.8 (xi) Total Distribution Amount $36,824,090.64
Servicing Fee $828,322.97
Administrative Fee $1,000.00
Noteholders' Distribution Amount $34,737,876.94
Certificateholders' Distribution Amount $194,810.19
Deposit to Reserve Account $1,062,080.54
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 $29,828,551.36 $350,158.91 $30,178,710.27 119.31420544 1.40063564 120.71484108
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 $29,828,551.36 $4,909,325.58 $34,737,876.94 26.26908970 4.32349236 30.59258207
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 $1,062,080.54
(C) COPYRIGHT 1997, CHASE MANHATTAN BANK