CHASE MANHATTAN MARINE OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
Settlement Date 7/31/00
Determination Date 8/10/00
Distribution Date 8/15/00
I. All Payments on the Contracts 3,086,553.57
II. All Liquidation Proceeds on the Contracts with respect to Principal 20,220.40
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 0.00
V. Servicer Monthly Advances 63,698.94
VI. Distribution from the Reserve Account 0.00
VII. Deposits from the Pay-Ahead Account (including Investment Earnings) 10,774.59
VIII. Transfers to the Pay-Ahead Account (10,164.70)
IX. Less: Investment Earnings distributions
(a) To Sellers with respect to the Collection Account 0.00
(b) To Sellers with respect to the Pay-Ahead Account -368.55
Total available amount in Collection Account $ 3,170,714.25
================
DISTRIBUTION AMOUNTS Cost per $1000
- -------------------------------------------- -----------------------
1. (a) Class A-1 Note Interest Distribution 0.00
(b) Class A-1 Note Principal Distribution 0.00
Aggregate Class A-1 Note Distribution 0.00000000 0.00
2. (a) Class A-2 Note Interest Distribution 0.00
(b) Class A-2 Note Principal Distribution 0.00
Aggregate Class A-2 Note Distribution 0.00000000 0.00
3. (a) Class A-3 Note Interest Distribution 0.00
(b) Class A-3 Note Principal Distribution 0.00
Aggregate Class A-3 Note Distribution 0.00000000 0.00
4. (a) Class A-4 Note Interest Distribution 70,866.89
(b) Class A-4 Note Principal Distribution 2,364,497.50
Aggregate Class A-4 Note Distribution 65.29127051 2,435,364.39
5. (a) Class A-5 Note Interest Distribution 156,755.00
(b) Class A-5 Note Principal Distribution 0.00
Aggregate Class A-5 Note Distribution 5.35000000 156,755.00
6. (a) Class A-6 Note Interest Distribution 128,375.00
(b) Class A-6 Note Principal Distribution 0.00
Aggregate Class A-6 Note Distribution 5.41666667 128,375.00
7. (a) Class B Note Interest Distribution 59,285.00
(b) Class B Note Principal Distribution 0.00
Aggregate Class B Note Distribution 5.56666667 59,285.00
8. (a) Class C Note Interest Distribution 98,822.83
(b) Class C Note Principal Distribution 0.00
Aggregate Class C Note Distribution 5.70833312 98,822.83
9. Servicer Payment
(a) Servicing Fee 39,403.53
(b) Reimbursement of prior Monthly Advances 76,254.07
Total Servicer Payment 115,657.60
10. Deposits to the Reserve Account 176,454.43
Total Distribution Amount from Collection Account $ 3,170,714.25
================
Page 1 of 4
Reserve Account distributions to Sellers
(a) Amounts to the Sellers (Chase USA) from
Excess Collections 89,285.94
(b) Amounts to the Sellers (Chase Manhattan Bank)
from Excess Collections 87,168.49
(c) Distribution from the Reserve Account to the
Sellers (Chase USA) 14,787.91
(d) Distribution from the Reserve Account to the Sellers
(Chase Manhattan Bank) 14,437.20
Total Amounts to Sellers (Chase USA &
Chase Manhattan Bank) 205,679.54
================
Payahead Account distributions to Sellers
- --------------------------------------------
(a) Distribution from the Payahead Account to the
Sellers (Chase USA) 186.4863
(b) Distribution from the Payahead Account to the
Sellers (Chase Manhattan Bank) 182.0637
Total Amounts to Sellers (Chase USA &
Chase Manhattan Bank) 368.55
INTEREST
1. Current Interest Requirement
(a) Class A-1 Notes @ 5.845% 0.00
(b) Class A-2 Notes @ 0.06028 0.00
(c) Class A-3 Notes @ 6.140% 0.00
(d) Class A-4 Notes @ 6.250% 70866.89
(e) Class A-5 Notes @ 6.420% 156,755.00
(f) Class A-6 Notes @ 6.500% 128375
Aggregate Interest on Class A Notes 355996.89
(g) Class B Notes @ 0.0668 59285
(h) Class C Notes @ 0.0685 98822.83
2. Remaining Interest Shortfall
(a) Class A-1 Notes 0.00
(b) Class A-2 Notes 0.00
(c) Class A-3 Notes 0.00
(d) Class A-4 Notes 0.00
(e) Class A-5 Notes 0.00
(f) Class A-6 Notes 0
(g) Class B Notes 0.00
--------------
(h) Class C Notes 0.00
3. Total Distribution of Interest Cost per $1000
(a) Class A-1 Notes 0.00000000 0.00
(b) Class A-2 Notes 0 0.00
(c) Class A-3 Notes 0.00000000 0.00
(d) Class A-4 Notes 1.89991662 70866.89
(e) Class A-5 Notes 5.35000000 156,755.00
(f) Class A-6 Notes 5.41666667 128375
Total Aggregate Interest on Class A Notes 355996.89
(g) Class B Notes 5.566666667 59,285.00
- --------------------------------------------
(h) Class C Notes 5.71 98822.83
--------------
PRINCIPAL
No. of Contracts
1. Amount of Stated Principal Collected 1022154.43
2. Amount of Principal Prepayment Collected 101.00 1330485.78
3. Amount of Liquidated Contract 5 11857.29
---------
4. Amount of Repurchased Contract 0 0.0000000
Total Formula Principal Distribution Amount 2,364,497.50
5. Principal Balance before giving effect to Principal Distribution Pool Factor
(a) Class A-1 Notes 0.0000000 0.00
(b) Class A-2 Notes 0.0000000 0.00
(c) Class A-3 Notes 0.0000000 0.00
(d) Class A-4 Notes 0.3647840 13,606,442.73
(e) Class A-5 Notes 1.0000000 29,300,000.00
(f) Class A-6 Notes 1 23700000
(g) Class B Notes 1 10,650,000.00
(h) Class C Notes 1 17,312,029.25
Page 2 of 4
6. Remaining Principal Shortfall
(a) Class A-1 Notes 0.00
(b) Class A-2 Notes 0.00
(c) Class A-3 Notes 0.00
(d) Class A-4 Notes 0.00
(e) Class A-5 Notes 0.00
(f) Class A-6 Notes 0
(g) Class B Notes 0.00
--------------
(h) Class C Notes 0.00
7. Principal Distribution Cost per $1000
(a) Class A-1 Notes 0.00000000 0.00
(b) Class A-2 Notes 0.00000000 0.00
(c) Class A-3 Notes 0.00000000 0.00
(d) Class A-4 Notes 63.39135389 2,364,497.50
(e) Class A-5 Notes 0.00000000 0.00
(f) Class A-6 Notes 0 0
(g) Class B Notes 0 0.00
(h) Class C Notes 0 0.00
8. Principal Balance after giving effect to
Principal Distribution Pool Factor
(a) Class A-1 Notes 0.0000000 0.00
(b) Class A-2 Notes 0.0000000 0.00
(c) Class A-3 Notes 0.0000000 0.00
(d) Class A-4 Notes 0.3013926 11,241,945.23
(e) Class A-5 Notes 1.0000000 29,300,000.00
(f) Class A-6 Notes 1 23700000
(g) Class B Notes 1.0000000 10,650,000.00
- --------------------------------------------
(h) Class C Notes 1 17312029.25
POOL DATA
Aggregate
No. of Contracts Principal Balance
1. Pool Stated Principal Balance as of 36738 3,471 92,203,974.48
2. Delinquency Information % Delinquent
(a) 31-59 Days 68 999,027.41 0.010834971
(b) 60-89 Days 20 202956.93 0.002201173
(c) 90-119 Days 4 22,963.25 0.000249048
(d) 120 Days + 0 0.00 0
3. Contracts Repossessed during the Due Period 0 0.00
--------------
4. Current Repossession Inventory 2 106,024.95
5. Aggregate Net Losses for the preceding Collection Period
(a) Aggregate Principal Balance of Liquidated
Receivables 5 11,857.29
(b) Net Liquidation Proceeds on any Liquidated
Receivables 20,220.40
Total Aggregate Net Losses for the preceding
Collection Period -8363.11
6. Aggregate Losses on all Liquidated Receivables
(Year-To-Date) 423958.72
7. Aggregate Net Losses on all Liquidated Receivables
(Life-To-Date) 405 4323935.790
8. Weighted Average Contract Rate of all Outstanding
Contracts 0.092937783
- --------------------------------------------
9. Weighted Average Remaining Term to Maturity of all
Outstanding Contracts 116.9295319
Page 3 of 4
TRIGGER ANALYSIS
1. (a) Average 60+ Delinquency Percentage 0.447%
(b) Delinquency Percentage Trigger in effect ? NO
2. (a) Average Net Loss Ratio -0.000109518
(b) Net Loss Ratio Trigger in effect ? NO
(c) Net Loss Ratio (using ending Pool Balance) -0.000190595
3. (a) Servicer Replacement Percentage -6.10572E-05
- --------------------------------------------
(b) Servicer Replacement Trigger in effect ? NO
MISCELLANEOUS
1. Monthly Servicing Fees 39,403.53
2. Servicer Advances 63698.94
3. (a) Opening Balance of the Reserve Account 5325240.59
(b) Deposits to the Reserve Account 176454.43
(c) Investment Earnings in the Reserve Account 29225.11
(d) Distribution from the Reserve Account -205679.54
(e) Ending Balance of the Reserve Account 5325240.59
4. Specified Reserve Account Balance 5325240.59
5. (a) Opening Balance in the Pay-Ahead Account 72779.07
Page 4 of 4