CHASE MANHATTAN MARINE OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
Settlement Date 10/31/1999
Determination Date 11/9/1999
Distribution Date 11/15/1999
I. All Payments on the Contracts 4,351,491.72
II. All Liquidation Proceeds on the Contracts with respect to Principal 43,526.84
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 0.00
V. Servicer Monthly Advances 116,593.73
VI. Distribution from the Reserve Account 0.00
VII. Deposits from the Pay-Ahead Account (including Investment Earnings) 207,113.72
VIII. Transfers to the Pay-Ahead Account (9,248.72)
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 -1050
Total available amount in Collection Account $4,708,427.29
================
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 32,721.02
(b) Class A-3 Note Principal Distribution 3,747,047.39
Aggregate Class A-3 Note Distribution 74.69898043 3,779,768.41
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 51,940.42
(b) Reimbursement of prior Monthly Advances 113,308.22
Total Servicer Payment 165,248.64
10. Deposits to the Reserve Account 125,901.58
TOTAL DISTRIBUTION AMOUNT FROM COLLECTION ACCOUNT $4,708,427.29
=============
RESERVE ACCOUNT DISTRIBUTIONS TO SELLERS
(a) Amounts to the Sellers (Chase USA) from Excess Collections 63,706.20
(b) Amounts to the Sellers (Chase Manhattan Bank) from Excess Collections 62,195.38
(c) Distribution from the Reserve Account to the Sellers(Chase USA) 98,247.10
(d) Distribution from the Reserve Account to the Sellers(Chase Manhattan Bank) 95,917.12
TOTAL AMOUNTS TO SELLERS(CHASE USA & CHASE MANHATTAN BANK) 320,065.80
=============
Payahead Account distributions to Sellers
- --------------------------------------------
(a) Distribution from the Payahead Account to the Sellers(Chase USA) 531.3
(b) Distribution from the Payahead Account to the Sellers(Chase Manhattan Bank) 518.7
Total Amounts to Sellers(Chase USA & Chase Manhattan Bank) 1050
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% 32,721.02
(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 512121.85
(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 0.64666047 32,721.02
(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 512121.85
(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 1317884.7
2. Amount of Principal Prepayment Collected 98.00 2187048.36
3. Amount of Liquidated Contract 9 242114.33
---------
4. Amount of Repurchased Contract 0 0.0000000
Total Formula Principal Distribution Amount 3,747,047.39
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 0.1263831 6,394,987.04
(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 74.05231996 3,747,047.39
(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 0.0523308 2,647,939.65
(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 36464 4,510 120,909,968.90
2. Delinquency Information % Delinquent
(a) 31-59 Days 95 1,306,410.53 .010804821
(b) 60-89 Days 23 298290.6 .002467047
(c) 90-119 Days 24 361,647.00 .002991044
(d) 120 Days + 0 0.00 0
3. Contracts Repossessed during the Due Period 0 0.00
-----------
4. Current Repossession Inventory 2 93,502.29
5. Aggregate Net Losses for the preceding Collection Period
(a) Aggregate Principal Balance of Liquidated Receivables 9 242,114.33
(b) Net Liquidation Proceeds on any Liquidated Receivables 43,526.84
Total Aggregate Net Losses for the preceding Collection Period 198587.49
6. Aggregate Losses on all Liquidated Receivables (Year-To-Date) 871564
7. Aggregate Net Losses on all Liquidated Receivables (Life-To-Date) 328 3678090.070
8. Weighted Average Contract Rate of all Outstanding Contracts 0.093468032
- --------------------------------------------
9. Weighted Average Remaining Term to Maturity of all Outstanding Contracts 123.0221067
TRIGGER ANALYSIS
1. (a) Average 60+ Delinquency Percentage 0.997%
(b) Delinquency Percentage Trigger in effect? NO
2. (a) Average Net Loss Ratio 0.000233891
(b) Net Loss Ratio Trigger in effect? NO
(c) Net Loss Ratio (using ending Pool Balance) 0.000364107
3. (a) Servicer Replacement Percentage 0.00097523
- ------------------------------------------------ -----------
(b) Servicer Replacement Trigger in effect? NO
MISCELLANEOUS
1. Monthly Servicing Fees 51,940.42
2. Servicer Advances 116593.73
3. (a) Opening Balance of the Reserve Account 5609565.73
(b) Deposits to the Reserve Account 125901.58
(c) Investment Earnings in the Reserve Account 25547.09
(d) Distribution from the Reserve Account -320065.8
(e) Ending Balance of the Reserve Account 5440948.6
4. Specified Reserve Account Balance 5440948.601
5. (a) Opening Balance in the Pay-Ahead Account 273506.16