CHASE MANHATTAN MARINE OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
Settlement Date 8/31/99
Determination Date 9/10/99
Distribution Date 9/15/99
I. All Payments on the Contracts 4,879,973.31
II. All Liquidation Proceeds on the Contracts with respect to Principal 162,106.21
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 0.00
V. Servicer Monthly Advances 89,872.96
VI. Distribution from the Reserve Account 0.00
VII. Deposits from the Pay-Ahead Account (including Investment Earnings) 36,104.98
VIII. Transfers to the Pay-Ahead Account (61,969.30)
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 -845.09
Total available amount in Collection Account $5,105,243.07
=============
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 72,177.60
(b) Class A-3 Note Principal Distribution 3,749,001.82
Aggregate Class A-3 Note Distribution 75.51737984 3,821,179.42
4. (a) Class A-4 Note Interest Distribution 194,270.83
(b) Class A-4 Note Principal Distribution 0.00
Aggregate Class A-4 Note Distribution 5.20833324 194,270.83
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 55,153.50
(b) Reimbursement of prior Monthly Advances 113,347.29
Total Servicer Payment 168,500.79
10. Deposits to the Reserve Account 478,054.20
Total Distribution Amount from Collection Account $5,105,243.07
=============
Reserve Account distributions to Sellers
(a) Amounts to the Sellers (Chase USA) from Excess Collections 241,895.43
(b) Amounts to the Sellers (Chase Manhattan Bank) from Excess Collections 236,158.77
(c) Distribution from the Reserve Account to the Sellers(Chase USA) 98,523.71
(d) Distribution from the Reserve Account to the Sellers(Chase Manhattan Bank) 96,187.18
Total Amounts to Sellers(Chase USA & Chase Manhattan Bank) 672,765.09
=============
Payahead Account distributions to Sellers
- --------------------------------------------
(a) Distribution from the Payahead Account to the Sellers(Chase USA) 427.61554
(b) Distribution from the Payahead Account to the Sellers(Chase Manhattan Bank) 417.47446
Total Amounts to Sellers(Chase USA & Chase Manhattan Bank) 845.09
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% 72,177.60
(d) Class A-4 Notes @ 6.250% 194270.83
(e) Class A-5 Notes @ 6.420% 156,755.00
(f) Class A-6 Notes @ 6.500% 128375
Aggregate Interest on Class A Notes 551578.43
(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 1.42643478 72,177.60
(d) Class A-4 Notes 5.20833324 194270.83
(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 551578.43
(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 1309959.8
2. Amount of Principal Prepayment Collected 150.00 2362571.06
3. Amount of Liquidated Contract 13 76470.96
----------
4. Amount of Repurchased Contract 0 0.0000000
Total Formula Principal Distribution Amount 3,749,001.82
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 0.2787820 14,106,370.83
(d) Class A-4 Notes 1.0000000 37,300,000.00
(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
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 74.09094506 3,749,001.82
(d) Class A-4 Notes 0.00000000 0.00
(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 0.2046911 10,357,369.01
(d) Class A-4 Notes 1.0000000 37,300,000.00
(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 36403 4,745 128,619,398.26
2. Delinquency Information % Delinquent
(a) 31-59 Days 125 1,670,508.25 0.012987996
(b) 60-89 Days 29 392523.2 0.00305182
(c) 90-119 Days 12 180,115.60 0.001400377
(d) 120 Days + 0 0.00 0
3. Contracts Repossessed during the Due Period 2 93,502.29
------------
4. Current Repossession Inventory 3 296,112.29
5. Aggregate Net Losses for the preceding Collection Period
(a) Aggregate Principal Balance of Liquidated Receivables 13 76,470.96
(b) Net Liquidation Proceeds on any Liquidated Receivables 162,106.21
Total Aggregate Net Losses for the preceding Collection Period -85635.25
6. Aggregate Losses on all Liquidated Receivables (Year-To-Date) 653974.24
7. Aggregate Net Losses on all Liquidated Receivables (Life-To-Date) 305 3465081.800
8. Weighted Average Contract Rate of all Outstanding Contracts 0.09351325
- --------------------------------------------
9. Weighted Average Remaining Term to Maturity of all Outstanding Contracts 124.4698925
TRIGGER ANALYSIS
1. (a) Average 60+ Delinquency Percentage 0.798%
(b) Delinquency Percentage Trigger in effect ? NO
2. (a) Average Net Loss Ratio -0.000507738
(b) Net Loss Ratio Trigger in effect ? NO
(c) Net Loss Ratio (using ending Pool Balance) -0.000743937
3. (a) Servicer Replacement Percentage -0.000420541
- --------------------------------------------
(b) Servicer Replacement Trigger in effect ? NO
MISCELLANEOUS
1. Monthly Servicing Fees 55,153.50
2. Servicer Advances 89872.96
3. (a) Opening Balance of the Reserve Account 5956578
(b) Deposits to the Reserve Account 478054.2
(c) Investment Earnings in the Reserve Account 26005.81
(d) Distribution from the Reserve Account -672765.09
(e) Ending Balance of the Reserve Account 5787872.92
4. Specified Reserve Account Balance 5787872.922
5. (a) Opening Balance in the Pay-Ahead Account 210510.73