CHASE MANHATTAN MARINE OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
Settlement Date 11/30/1999
Determination Date 12/10/1999
Distribution Date 12/15/1999
I. All Payments on the Contracts 4,537,578.02
II. All Liquidation Proceeds on the Contracts with respect to Principal 93,125.44
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 0.00
V. Servicer Monthly Advances 99,439.61
VI. Distribution from the Reserve Account 45,270.33
VII. Deposits from the Pay-Ahead Account (including Investment Earnings) 10,410.87
VIII. Transfers to the Pay-Ahead Account (12,874.56)
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 -598.75
Total available amount in Collection Account $4,772,350.96
==============
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 13,548.62
(b) Class A-3 Note Principal Distribution 2,647,939.65
Aggregate Class A-3 Note Distribution 52.59858241 2,661,488.27
4. (a) Class A-4 Note Interest Distribution 194,270.83
(b) Class A-4 Note Principal Distribution 1,300,077.66
Aggregate Class A-4 Note Distribution 40.06296220 1,494,348.49
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 50,379.15
(b) Reimbursement of prior Monthly Advances 122,897.22
Total Servicer Payment 173,276.37
10. Deposits to the Reserve Account 0.00
TOTAL DISTRIBUTION AMOUNT FROM COLLECTION ACCOUNT $4,772,350.96
=============
RESERVE ACCOUNT DISTRIBUTIONS TO SELLERS
(a) Amounts to the Sellers (Chase USA) from
Excess Collections 0.00
Page 1 of 4
(b) Amounts to the Sellers (Chase Manhattan Bank) from Excess Collections 0.00
(c) Distribution from the Reserve Account to the Sellers (Chase USA) 48,090.02
(d) Distribution from the Reserve Account to the Sellers (Chase Manhattan Bank) 46,949.54
Total Amounts To Sellers (Chase USA & Chase Manhattan Bank) 95,039.56
=============
Payahead Account distributions to Sellers
- --------------------------------------------
(a) Distribution from the Payahead Account to the Sellers (Chase USA) 302.9675
(b) Distribution from the Payahead Account to the Sellers (Chase Manhattan Bank) 295.7825
Total Amounts to Sellers (Chase USA & Chase Manhattan Bank) 598.75
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% 13,548.62
(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 492949.45
(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 0.26775929 13,548.62
(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 492949.45
(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 1285862.49
2. Amount of Principal Prepayment Collected 87.00 2301097.52
3. Amount of Liquidated Contract 23 361057.3
----------
4. Amount of Repurchased Contract 0 0.0000000
Total Formula Principal Distribution Amount 3,948,017.31
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 0.0523308 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 10,650,000.00
Page 2 of 4
(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 52.33082312 2,647,939.65
(d) Class A-4 Notes 34.85462895 1,300,077.66
(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 0.9651454 35,999,922.34
(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 36494 4,400 116,961,951.59
2. Delinquency Information % Delinquent
(a) 31-59 Days 81 1,287,547.26 0.011008257
(b) 60-89 Days 19 166570.14 0.00142414
(c) 90-119 Days 11 161,048.60 0.001376932
(d) 120 Days+ 0 0.00 0
3. Contracts Repossessed during the Due Period 0 0.00
------------
4. Current Repossession Inventory 1 80,314.41
5. Aggregate Net Losses for the preceding Collection
Period
(a) Aggregate Principal Balance of Liquidated
Receivables 23 361,057.30
(b) Net Liquidation Proceeds on any Liquidated
Receivables 93,125.44
Total Aggregate Net Losses for the preceding
Collection Period 267931.86
6. Aggregate Losses on all Liquidated Receivables
(Year-To-Date) 1140434.82
7. Aggregate Net Losses on all Liquidated Receivables
(Life-To-Date) 351 3946021.930
8. Weighted Average Contract Rate of all Outstanding
Contracts 0.093431802
- --------------------------------------------
9. Weighted Average Remaining Term to Maturity of all
Outstanding Contracts 122.5723802
Page 3 of 4
TRIGGER ANALYSIS
1. (a) Average 60+ Delinquency Percentage 0.833%
(b) Delinquency Percentage Trigger in effect? NO
2. (a) Average Net Loss Ratio 0.00087455
(b) Net Loss Ratio Trigger in effect? NO
(c) Net Loss Ratio (using ending Pool Balance) 0.001349629
(a) Servicer Replacement Percentage 0.001315769
- --------------------------------------------
(b) Servicer Replacement Trigger in effect? NO
MISCELLANEOUS
1. Monthly Servicing Fees 50,379.15
2. Servicer Advances 99439.61
3. (a) Opening Balance of the Reserve Account 5440948.6
(b) Deposits to the Reserve Account 0
(c) Investment Earnings in the Reserve Account 24601.88
(d) Distribution from the Reserve Account -140309.89
(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 76691.16
Page 4 of 4