1
EX-7.1
CERTIFICATEHOLDERS' DISTRIBUTION DATE STATEMENT
FOR THE JUNE 25, 1997 DISTRIBUTION DATE
CSXT Trade Receivables Master Trust
5.05% Trade Receivables Participation Certificates,
Series 1993-1
2
CSXT TRADE RECEIVABLES MASTER TRUST
Monthly Distribution Date Statement
Series 1993-1
CSX Transportation, Inc. (Servicer)
Initial Pool Balance 542,490,000
Initial Invested Amount 200,000,000
Required Net Series Pool Balance 239,993,384
Original Investor Allocation Percentage 44.24%
Certificate Rate 5.05%
Servicing Fee (Per Annum) 0.25%
Original Required Available Subordinated Amount 36,658,384
Purchaser Adjusted Invested Amount (PAIA) 130,000,000
================================================================================
MONTHLY ACTIVITY
Total Pool Collections 390,438,000
Total New Receivables Sold To Trust (New Invoices) 376,464,000
Dilutions 4,989,000
Defaulted Receivables (91 days +) 3,408,000
Total Pool Recoveries 0
Investment Proceeds for Due Period 0
Interline Payables 161,922,000
Overconcentration Amount 0
Receivables Not Eligible 0
Miscellaneous Payments (Adjustment Payments +
Transfer Deposit Amounts) 0
Monitored Receivables 50,915,000
Additions to Monitored Receivables 12,137,000
Collections of Monitored Receivables 7,835,000
Total Charged-Off Receivables 204,000
Purchaser Adjusted Invested Amount 125,000,000
Reassigned Receivables 0
================================================================================
MONTHLY PAYMENT RATE, YIELD RESERVE AND FEE RESERVE CALCULATION
Series 1993-1 Certificate Rate 5.05%
Servicing Fee 0.25%
Average Days Sales Outstanding 51.0
Monthly Payment Rate 58.86%
Yield Reserve 3,000,000
Fee Reserve 141,588
3
INPUTS FROM PREVIOUS SERVICER REPORT
Ending Pool Balance 663,375,000
Interline Payables 164,364,000
Outstanding Balance 499,011,000
Ending Net Receivables Pool Balance 445,329,000
Ending Series 1993-1 Invested Amount 200,000,000
Ending Series 1993-1 Available Subordinated Amount 49,563,264
Ending Deferred Monthly Servicing Fee 0
Ending Interest Shortfall + Additional Interest 0
Unallocated Collections 0
Principal Funding Account Balance 0
Ending Purchaser Adjusted Invested Amount (PAIA) 125,000,000
Ending Series Adjusted Invested Amount 249,563,264
Yield Reserve 3,000,000
Fee Reserve 148,269
Accumulation Period (Y = 1; N = 2) 2
Early Amortization Period (Y = 1; N = 2) 2
================================================================================
DELINQUENCY DATA (As of 5/31/97)
% Dollar Amount
-----------------------------------
1-30 Days From Invoice 95.61% 615,934,000
31-60 Days From Invoice 3.17% 20,443,000
61-90 Days From Invoice 0.69% 4,423,000
91-120 Days From Invoice 0.23% 1,458,000
121-150 Days From Invoice 0.07% 462,000
151-180 Days From Invoice 0.03% 206,000
181-210 Days From Invoice 0.04% 243,000
211-240 Days From Invoice 0.02% 115,000
Greater Than 240 Days From Invoice 0.14% 924,000
-----------------------------------
Total 100.00% 644,208,000
-----------------------------------
================================================================================
CERTIFICATE REPORTING DATES
Determination Date 17-Jun-97
Distribution Date 25-Jun-97
Due Period May-97
Series 1993-1 Period Number 44
Last Day of Preceding Due Period 31-May-97
4
ALLOCATION PERCENTAGES
Beginning Invested Amount 200,000,000
Series Adjusted Invested Amount (SAIA) 249,563,264
Purchaser Adjusted Invested Amount (PAIA) 125,000,000
Trust Adjusted Invested Amount (TAIA) 374,563,264
Series Allocation Percentage (SAIA / TAIA) 66.63%
Investor Allocation Percentage 85.17%
Investor Ownership Percentage 30.15%
Seller Ownership Percentage 69.85%
================================================================================
COLLECTIONS
Total Pool Collections 390,438,000
Pool Recoveries 0
Total Available Collections 390,438,000
Series Allocable Collections
(SAP * Total Available Collections) 260,140,251
Series Allocable Miscellaneous Payments 0
Available Investor Collections 221,562,453
Monthly Interest Due 841,667
Monthly Interest Paid 841,667
Remaining Available Collections 220,720,786
Beginning Interest Shortfall + Additional
Interest Due 0
Beginning Interest Shortfall + Additional
Interest Paid 0
Remaining Available Collections 220,720,786
Ending Unpaid Interest Shortfall 0
Certificateholders' Monthly Servicing Fee 62,068
Withdrawal 62,068
Remaining Available Collections 220,658,718
Beginning Deferred Monthly Servicing Fee 0
Withdrawal 0
Remaining Available Collections ("Monthly Principal") 220,658,718
Ending Deferred Monthly Servicing Fee 0
Charged-Off Amount 204,000
Investor Allocable Charged-Off Amount 61,504
Withdrawal 61,504
Remaining Available Collections 220,597,215
Investor Charge-Off Shortfall 0
Deficiency Amount 0
Available Subordination Draw Amount 0
Remaining Investor Charge-Off Shortfall 0
5
POOL BALANCE
Beginning Pool Balance 663,375,000
Collections (390,438,000)
New Receivables 376,464,000
Dilutions (4,989,000)
Charged-Off Receivables (204,000)
Ending Pool Balance 644,208,000
Interline Payables (161,922,000)
Ending Outstanding Balance 482,286,000
Ending Net Receivables Pool Balance 427,963,000
Ending Net Series Pool Balance 285,142,334
================================================================================
REQUIRED NET SERIES POOL BALANCE
Subordination Percentage (Current Due Period) 19.86%
Beginning Available Subordinated Amount 49,563,264
Required Subordination Draw Amount 0
Invested Amount 200,000,000
Ending Available Subordinated Amount 49,563,264
Yield Reserve 3,000,000
Fee Reserve 141,588
Initial Invested Amount - Invested Amount 0
Required Net Series Pool Balance 252,704,852
================================================================================
NEW ALLOCATION PERCENTAGES
Ending Invested Amount 200,000,000
Ending Series Adjusted Invested Amount (SAIA) 249,563,264
Ending Purchaser Adjusted Invested Amount (PAIA) 125,000,000
Ending Trust Adjusted Invested Amount (TAIA) 374,563,264
Ending Series Allocation Percentage (SAIA / TAIA) 66.63%
Ending Investor Allocation Percentage 88.62%
Ending Investor Ownership Percentage 31.05%
Ending Seller Ownership Percentage 68.95%
================================================================================
CURRENT DUE PERIOD DILUTION AND MONITORED RECEIVABLES PERCENTAGE
A.Dilution Percentage 0.77%
B.Monitored Receivables (As a Percentage of Pool Balance)
Additions to Monitored Receivables 1.88%
Collections of Monitored Receivables 1.22%
-----
Net Additions/Reductions to Monitored Receivables 0.66%
6
INVESTOR CHARGE-OFF AND REIMBURSEMENT ACTIVITY
Beginning Investor Charge-Offs 0
Beginning Investor Charge-Offs per $1,000 Certificate 0.00
Additional Investor Charge-Offs 0
Additional Investor Charge-Offs per $1,000 Certificate 0.00
Reimbursements:
Reinstatement of Investor Certificates 0
Reinstatement of Investor Certificates per
$1,000 Certificate 0.00
Ending Investor Charge-Offs 0
Ending Investor Charge-Offs per $1,000 Certificate 0.00
================================================================================
AMORTIZATION EVENTS
(Yes = 1; No = 2) Y/N
---
1.Breach of material covenant or agreement pursuant to
the Pooling and Servicing Agreement uncured for 30 days 2
2.Breach of representation or warranty not corrected for
30 days 2
3.Bankruptcy, insolvency or receivership of Seller or CSXT 2
4.Trust is deemed an "Investment Company" 2
5.CSXT fails to convey Receivables to Seller and Servicer
fails to make deposit to Retained Collection Account 2
6.Required Net Series Pool Balance exceeds Net Series Pool
Balance 2
7.Any Series 1993-1 Servicer Default 2
8.Termination Notice delivered to Servicer 2
9.Invested Amount of Series not paid in full on Expected
Final Payment Date 2
10.Average Monthly Payment Rate for the three preceding Due
Periods is less than 25% 2
================================================================================
AGGREGATE INVESTOR ALLOCABLE CHARGED-OFF AMOUNT
Investor Allocable Charged-Off Amount 61,504
Investor Recoveries 0
Aggregate Investor Allocable Charged-Off Amount 61,504
Aggregate Investor Allocable Charged-Off Amount as a
Percentage of Ending Series Invested Amount 0.03%
Loss Reserve 26,000,000
7
SUBORDINATION PERCENTAGE (CURRENT DUE PERIOD)
Calculation of Subordination Percentage
A.Subordination Percentage Floor 13.00%
B.I. Dilutions
(a) Dilution Ratio -Greatest 2-month rolling average
for prior 12 due periods 1.17%
(b) Dilution Percentage- (5 * B.I.(a)) 5.83%
II. Delinquencies
(a) Delinquency Ratio - Greatest 3-month rolling
average for prior 12 Due Periods 0.05%
(b) Delinquency Percentage (7.5 * B.II.(a)) 0.39%
III.Monitored Receivables
(a) Monitored Receivables Ratio - Greatest 3-month
rolling average for prior 12 Due Periods 1.58%
(b) Monitored Receivables Percentage
(7.5 * B.III.(a)) 11.87%
IV. Loss Percentage (B.II. + B.III.) 12.26%
V. Sum of Dilution and Loss Percentages (B.I. + B.IV.) 18.08%
C.1. Alternate Dilutions
(a) Dilution Ratio - Greatest 2-month rolling
average for prior 12 Due Periods 1.17%
(b) Alternate Dilution Percentage (4 * C.I.(a)) 4.66%
II. Alternate Delinquencies
(a) Alternate Delinquency Percentage 0.40%
III.Alternate Monitored Receivables
(a) Alternate Monitored Receivables Percentage 14.80%
IV. Alternate Loss Percentage (C.II. + C. III.) 15.20%
V. Sum of Alternate Dilution and Alternate Loss
Percentages 19.86%
D.Subordination Percentage (Greatest of A.,
B.V., or C.V.) 19.86%
8
POOL FACTOR
Beginning Invested Amount 200,000,000
Ending Invested Amount 200,000,000
Pool Factor 1.0000000
================================================================================
ALLOCATION OF COLLECTIONS TO PRINCIPAL
Total Collections 390,438,000
Available Investor Collections 220,597,215
Monthly Principal 0
Available Principal Collections 220,597,215
I.Revolving Period:
Unallocated Collections 0
Amounts Paid to Seller (Seller's Interest) 220,597,215
II.Accumulation Period / Early Amortization Period:
Controlled Accumulation Amount 0
Controlled Deposit Amount 0
Monthly Principal Deposited into Principal Funding
Account 0
Excess Collections 0
Excess Collections Paid To Seller 0
Beginning Principal Funding Account Balance 0
Deposits to Principal Funding Account 0
Ending Principal Funding Account Balance 0
================================================================================
DISTRIBUTION TO CERTIFICATEHOLDERS
Total Amount Distributed 841,666.67
Total Amount Allocable to Interest 841,666.67
Total Amount Allocable to Interest per
$1,000 of Certificates 4.21
Total Amount Allocable to Principal 0.00
Total Amount Allocable to Principal per
$1,000 of Certificates 0.00
Pool Factor 1.0000000
9
SERIES 1993-1 INVESTED AMOUNT
Beginning Invested Amount 200,000,000
Additional Investor Charge-Offs 0
Reimbursement of Investor Charge-Offs 0
Unallocated Collections 0
Invested Amount Before Principal Amortization 200,000,000
Principal on Deposit in Principal Funding Account 0
Ending Invested Amount 200,000,000
Amount to be deposited with Trustee in respect of
Monthly Interest due on next Distribution Date 841,667
================================================================================
I hereby certify that this Monthly Servicer Report has been prepared in
accordance with the Pooling and Servicing Agreement dated as of December 18,
1992, as amended and supplemented,and is correct to the best of my knowledge.
/s/ JAMES FEESER
James Feeser
Assistant Controller
10
CSXT TRADE RECEIVABLES MASTER TRUST
Certificateholders' Distribution Date Statement
Series 1993-1
CSX Transportation, Inc. (Servicer)
Pursuant to Section 5.02(a) of the Series 1993-1 Supplement dated as of October
28, 1993, to the Pooling and Servicing Agreement dated as of December 18, 1992,
as amended and supplemented (the "Pooling and Servicing Agreement"), by and
between CSX Trade Receivables Corporation, as Seller, (the "Seller"), CSX
Transportation, Inc., as Servicer (the "Servicer" or "CSXT") and Chemical Bank,
as Trustee (the "Trustee"), the Servicer is required to prepare and report
certain information each month regarding distributions to Certificateholders and
the performance of the CSXT Trade Receivables Master Trust (the "Trust") during
the preceding Due Period. Certain of the information is presented on the basis
of an original principal amount of $1,000 per Investor Certificate. Certain
other information is presented on an aggregate basis. Capitalized terms used but
not otherwise defined herein have their respective meanings as set forth in the
Pooling and Servicing Agreement.
Distribution Date: June 25, 1997
Due Period: May 1, 1997 through May 31, 1997
POOL COLLECTIONS
Aggregate amount of Collections 390,438,000.00
Pool Balance as of the last day of the
preceding Due Period 644,208,000.00
ALLOCATION PERCENTAGES
Series 1993-1 Allocation Percentage 66.63%
Investor Allocation Percentage 85.17%
Investor Ownership Percentage 30.15%
DISTRIBUTION TO CERTIFICATEHOLDERS
Total amount distributed to Certificateholders 841,666.67
Total amount distributed to Certificateholders
allocable to Interest 841,666.67
Total amount distributed allocable to Interest
per $1,000 of Certificates 4.21
Total amount distributed to Certificateholders
allocable to Principal 0.00
Total amount distributed allocable to Principal
per $1,000 of Certificates 0.00
Pool Factor 1.0000000
11
CERTIFICATE INVESTED AMOUNTS
Series 1993-1 Invested Amount
Amounts on deposit in the Principal Funding Account 0.00
Outstanding balance of the Series 1993-1 Certificates
(after giving effect to all distributions to occur
on the Distribution Date). 200,000,000.00
INVESTOR ALLOCABLE CHARGED-OFF AMOUNT
Investor Allocable Charged-Off Amount for the Due
Period 61,504.00
SUBORDINATION PERCENTAGE
Subordination Percentage for the Current Due Period 19.86%
Ending Available Subordinated Amount 49,563,264.29
INVESTOR CHARGE-OFF AND REIMBURSEMENT ACTIVITY
Beginning Investor Charge-Offs 0.00
Beginning Investor Charge-Offs per $1,000 Certificate 0.00
Additional Investor Charge-Offs 0.00
Additional Investor Charge-Offs per $1,000 Certificate 0.00
Reimbursements:
Reinstatement of Investor Certificates 0.00
Reinstatement of Investor Certificates per $1,000
Certificate 0.00
Ending Investor Charge-Offs 0.00
Ending Investor Charge-Offs per $1,000 Certificate 0.00
POOL BALANCES
Pool Balance as of the last day of the preceding Due Period 644,208,000.00
Ending Net Receivables Pool Balance 427,963,000.00
Ending Net Series Pool Balance 285,142,333.53