CHASE MANHATTAN MARINE OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
Settlement Date 3/31/02
Determination Date 4/10/02
Distribution Date 4/15/02
I. All Payments on the Contracts 2,196,248.41
II. All Liquidation Proceeds on the Contracts
with respect to Principal 111,074.07
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 1,882.13
V. Servicer Monthly Advances 39,721.33
VI. Distribution from the Reserve Account 66,268.41
VII. Deposits from the Pay-Ahead Account (including
Investment Earnings) 6,719.09
VIII. Transfers to the Pay-Ahead Account (23,015.72)
IX. Less: Investment Earnings distributions
(a) To Sellers with respect to the Collection Account (1,882.13)
(b) To Sellers with respect to the Pay-Ahead Account (19.26)
Total available amount in Collection Account $2,396,996.33
=============
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 0.00
(b) Class A-4 Note Principal Distribution 0.00
Aggregate Class A-4 Note Distribution 0.00000000 0.00
5. (a) Class A-5 Note Interest Distribution 19,635.03
(b) Class A-5 Note Principal Distribution 2,016,574.06
Aggregate Class A-5 Note Distribution 69.49519078 2,036,209.09
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 23,055.05
(b) Reimbursement of prior Monthly Advances 51,249.36
Total Servicer Payment 74,304.41
10. Deposits to the Reserve Account 0.00
Total Distribution Amount from Collection Account $2,396,996.33
=============
Reserve Account distributions to Sellers
(a) Amounts to the Sellers (Chase USA) from
Excess Collections 0.00
(b) Amounts to the Sellers (Chase Manhattan Bank)
from Excess Collections 0.00
(c) Distribution from the Reserve Account to the
Sellers(Chase USA) 0.00
(d) Distribution from the Reserve Account to the
Sellers(Chase Manhattan Bank) 0.00
Total Amounts to Sellers(Chase USA &
Chase Manhattan Bank) 0.00
=============
Payahead Account distributions to Sellers
(a) Distribution from the Payahead Account to
the Sellers(Chase USA) 9.75
(b) Distribution from the Payahead Account to the
Sellers(Chase Manhattan Bank) 9.51
Total Amounts to Sellers(Chase USA
& Chase Manhattan Bank) 19.26
=============
INTEREST
- --------------------------------------------
1. Current Interest Requirement
(a) Class A-1 Notes @ 5.845% 0.00
(b) Class A-2 Notes @ 6.028% 0.00
(c) Class A-3 Notes @ 6.140% 0.00
(d) Class A-4 Notes @ 6.250% 0.00
(e) Class A-5 Notes @ 6.420% 19,635.03
(f) Class A-6 Notes @ 6.500% 128,375.00
Aggregate Interest on Class A Notes 148,010.03
(g) Class B Notes @ 6.680% 59,285.00
(h) Class C Notes @ 6.850% 98,822.83
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 0.00
(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 0.00000000 0.00
(c) Class A-3 Notes 0.00000000 0.00
(d) Class A-4 Notes 0.00000000 0.00
(e) Class A-5 Notes 0.67013754 19,635.03
(f) Class A-6 Notes 5.41666667 128,375.00
Total Aggregate Interest on Class A Notes 148,010.03
(g) Class B Notes 5.56666667 59,285.00
(h) Class C Notes 5.70833312 98,822.83
PRINCIPAL
- --------------------------------------------
No. of Contracts
----------------
1. Amount of Stated Principal Collected 755,790.60
2. Amount of Principal Prepayment Collected 73 1,003,431.92
3. Amount of Liquidated Contract 6 257,351.54
4. Amount of Repurchased Contract 0 0.00
Total Formula Principal Distribution Amount 2,016,574.06
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 0.0000000 0.00
(e) Class A-5 Notes 0.1252593 3,670,098.79
(f) Class A-6 Notes 1.0000000 23,700,000.00
(g) Class B Notes 1.0000000 10,650,000.00
(h) Class C Notes 1.0000000 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 0.00
(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 0.00000000 0.00
(e) Class A-5 Notes 68.82505324 2,016,574.06
(f) Class A-6 Notes 0.00000000 0.00
(g) Class B Notes 0.00000000 0.00
(h) Class C Notes 0.00000000 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 0.0000000 0.00
(e) Class A-5 Notes 0.0564343 1,653,524.73
(f) Class A-6 Notes 1.0000000 23,700,000.00
(g) Class B Notes 1.0000000 10,650,000.00
(h) Class C Notes 1.0000000 17,312,029.25
POOL DATA
- --------------------------------------------
No. of Aggregate
Contracts Principal Balance
--------- -----------------
1. Pool Stated Principal Balance as of 03/31/02 1,974 53,315,553.98
2. Delinquency Information % Delinquent
------------
(a) 31-59 Days 26 825,220.49 1.548%
(b) 60-89 Days 6 119,882.76 0.225%
(c) 90-119 Days 9 291,383.48 0.547%
(d) 120 Days + 0 0.00 0.000%
3. Contracts Repossessed during the Due Period 0 0.00
4. Current Repossession Inventory 1 18,126.84
5. Aggregate Net Losses for the preceding Collection Period
(a) Aggregate Principal Balance of Liquidated Receivables 6 257,351.54
(b) Net Liquidation Proceeds on any Liquidated Receivables 111,074.07
----------------
Total Aggregate Net Losses for the preceding Collection Period 146,277.47
6. Aggregate Losses on all Liquidated Receivables (Year-To-Date) 633,452.80
7. Aggregate Net Losses on all Liquidated Receivables (Life-To-Date) 542 4,873,017.78
8. Weighted Average Contract Rate of all Outstanding Contracts 9.068%
9. Weighted Average Remaining Term to Maturity of all
Outstanding Contracts 109.606
TRIGGER ANALYSIS
- --------------------------------------------
1. (a) Average 60+ Delinquency Percentage 1.431%
(b) Delinquency Percentage Trigger in effect ? NO
2. (a) Average Net Loss Ratio 0.036%
(b) Net Loss Ratio Trigger in effect ? NO
(c) Net Loss Ratio (using ending Pool Balance) 0.086%
3. (a) Servicer Replacement Percentage 0.210%
(b) Servicer Replacement Trigger in effect ? NO
MISCELLANEOUS
- --------------------------------------------
1. Monthly Servicing Fees 23,055.05
2. Servicer Advances 39,721.33
3. (a) Opening Balance of the Reserve Account 5,325,240.59
(b) Deposits to the Reserve Account 0.00
(c) Investment Earnings in the Reserve Account 7,577.30
(d) Distribution from the Reserve Account (66,268.41)
(e) Ending Balance of the Reserve Account 5,266,549.48
4. Specified Reserve Account Balance 5,325,240.59
5. (a) Opening Balance in the Pay-Ahead Account 11,809.81
(b) Deposits to the Pay-Ahead Account from
the Collection Account 23,015.72
(c) Investment Earnings in the Pay-Ahead Account 19.26
(d) Transfers from the Pay-Ahead Account to
the Collection Account (6,719.09)
(e) Ending Balance in the Pay-Ahead Account 28,125.70