|
|
|
|
|
|
|
|
|
<PAGE>
CHASE MANHATTAN RV OWNER TRUST 1997-A
MONTHLY SERVICER'S REPORT
<TABLE>
<CAPTION>
Settlement Date 5/31/00
Determination Date 6/12/00
Distribution Date 6/15/00
<S> <C>
I. All Payments on the Contracts 12,238,580.08
II. All Liquidation Proceeds on the Contracts with respect to Principal 342,120.03
III. Repurchased Contracts 0.00
IV. Investment Earnings on Collection Account 0.00
V. Servicer Monthly Advances 188,259.33
VI. Distribution from the Reserve Account 0.00
VII. Deposits from the Pay-Ahead Account (including Investment Earnings) 110,939.28
VIII. Transfers to the Pay-Ahead Account (110,304.03)
IX. Less: Investment Earnings distributions 0.00
(a) To Sellers with respect to the Collection Account 0.00
(b) To Sellers with respect to the Pay-Ahead Account
Total available amount in Collection Account $12,769,594.69
==============
<CAPTION>
DISTRIBUTION AMOUNTS Cost per $1000
------------------------------- ----------------
<S> <C> <C> <C>
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 0.00
(b) Class A-5 Note Principal Distribution 0.00
Aggregate Class A-5 Note Distribution 0.00000000 0.00
6. (a) Class A-6 Note Interest Distribution 254,710.28
(b) Class A-6 Note Principal Distribution 10,086,062.42
Aggregate Class A-6 Note Distribution 117.50878068 10,340,772.70
7. (a) Class A-7 Note Interest Distribution 291,650.00
(b) Class A-7 Note Principal Distribution 0.00
Aggregate Class A-7 Note Distribution 5.11666667 291,650.00
8. (a) Class A-8 Note Interest Distribution 441,291.67
(b) Class A-8 Note Principal Distribution 0.00
Aggregate Class A-8 Note Distribution 5.19166667 441,291.67
9. (a) Class A-9 Note Interest Distribution 321,266.67
(b) Class A-9 Note Principal Distribution 0.00
Aggregate Class A-9 Note Distribution 5.26666667 321,266.67
10. (a) Class A-10 Note Interest Distribution 345,041.67
(b) Class A-10 Note Principal Distribution 0.00
Aggregate Class A-10 Note Distribution 5.30833333 345,041.67
11. (a) Class B Certificate Interest Distribution 244,679.31
(b) Class B Certificate Principal Distribution 0.00
Aggregate Class B Certificate Distribution 5.45000000 244,679.31
12. Servicer Payment
</TABLE>
Page 1 of 4
<PAGE>
<TABLE>
<S> <C> <C>
(a) Servicing Fee 151,148.75
(b) Reimbursement of prior Monthly Advances 238,548.78
Total Servicer Payment 389,697.53
13. Deposits to the Reserve Account 395,195.15
Total Distribution Amount $12,769,594.69
==============
Reserve Account distributions:
-------------------------------
(a) Amounts to the Sellers (Chase USA) from Excess Collections 50,703.54
(b) Amounts to the Sellers (Chase Manhattan Bank) from Excess Collections 344,491.61
(c) Distribution from the Reserve Account to the Sellers(Chase USA) 5,972.30
(d) Distribution from the Reserve Account to the Sellers(Chase Manhattan Bank) 40,577.19
Total Amounts to Sellers(Chase USA & Chase Manhattan Bank) = $441,744.64
==============
INTEREST
-------------------------------
1. Current Interest Requirement
(a) Class A-1 Notes @ 5.598% 0.00
(b) Class A-2 Notes @ 5.852% 0.00
(c) Class A-3 Notes @ 5.919% 0.00
(d) Class A-4 Notes @ 6.020% 0.00
(e) Class A-5 Notes @ 6.050% 0.00
(f) Class A-6 Notes @ 6.130% 254,710.28
(g) Class A-7 Notes @ 6.140% 291,650.00
(h) Class A-8 Notes @ 6.230% 441,291.67
(i) Class A-9 Notes @ 6.320% 321,266.67
(j) Class A-10 Notes @ 6.370% 345,041.67
Aggregate Interest on Notes 1,653,960.28
(k) Class B Certificate @ 6.540% 244,679.31
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 A-7 Notes 0.00
(h) Class A-8 Notes 0.00
(i) Class A-9 Notes 0.00
(j) Class A-10 Notes 0.00
(k) Class B Certificates 0.00
<CAPTION>
<S> <C> <C> <C>
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 0.00000000 0.00
(f) Class A-6 Notes 2.89443500 254,710.28
(g) Class A-7 Notes 5.11666667 291,650.00
(h) Class A-8 Notes 5.19166667 441,291.67
(i) Class A-9 Notes 5.26666667 321,266.67
(j) Class A-10 Notes 5.30833333 345,041.67
Total Aggregate Interest on Notes 1,653,960.28
(k) Class B Certificates 5.45000000 244,679.31
PRINCIPAL
-------------------------------
No. of Contracts
----------------
1. Amount of Stated Principal Collected 3,941,064.36
2. Amount of Principal Prepayment Collected 297 5,529,644.27
3. Amount of Liquidated Contract 21 615,353.79
4. Amount of Repurchased Contract 0 0.00
Total Formula Principal Distribution Amount 10,086,062.42
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
</TABLE>
Page 2 of 4
<PAGE>
<TABLE>
<S> <C> <C> <C>
(e) Class A-5 Notes 0.0000000 0.00
(f) Class A-6 Notes 0.5666104 49,861,718.81
(g) Class A-7 Notes 1.0000000 57,000,000.00
(h) Class A-8 Notes 1.0000000 85,000,000.00
(i) Class A-9 Notes 1.0000000 61,000,000.00
(j) Class A-10 Notes 1.0000000 65,000,000.00
(k) Class B Certificates 1.0000000 44,895,285.54
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 A-7 Notes 0.00
(h) Class A-8 Notes 0.00
(i) Class A-9 Notes 0.00
(j) Class A-10 Notes 0.00
(k) Class B Certificates 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 0.00000000 0.00
(f) Class A-6 Notes 114.61434568 10,086,062.42
(g) Class A-7 Notes 0.00000000 0.00
(h) Class A-8 Notes 0.00000000 0.00
(i) Class A-9 Notes 0.00000000 0.00
(j) Class A-10 Notes 0.00000000 0.00
(k) Class B Certificates 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 0.0000000 0.00
(f) Class A-6 Notes 0.4519961 39,775,656.39
(g) Class A-7 Notes 1.0000000 57,000,000.00
(h) Class A-8 Notes 1.0000000 85,000,000.00
(i) Class A-9 Notes 1.0000000 61,000,000.00
(j) Class A-10 Notes 1.0000000 65,000,000.00
(k) Class B Certificates 1.0000000 44,895,285.54
<CAPTION>
POOL DATA Aggregate
------------------------------- No. of Contracts Principal Balance
---------------- -----------------
<S> <C> <C> <C>
1. Pool Stated Principal Balance as of 5/31/00 13,270 352,670,941.93
2. Delinquency Information % Delinquent
------------
(a) 31-59 Days 96 2,067,541.58 0.586%
(b) 60-89 Days 47 1,014,859.52 0.288%
(c) 90-119 Days 23 831,315.72 0.236%
(d) 120 Days + 85 2,728,372.95 0.774%
3. Contracts Repossessed during the Due Period 4 91,484.52
4. Current Repossession Inventory 12 501,745.56
5. Aggregate Net Losses for the preceding Collection Period
(a) Aggregate Principal Balance of Liquidated Receivables 21 615,353.79
(b) Net Liquidation Proceeds on any Liquidated Receivables 342,120.03
-------------
Total Aggregate Net Losses for the preceding Collection Period 273,233.76
6. Aggregate Losses on all Liquidated Receivables (Year-To-Date) 1,799,237.00
7. Aggregate Net Losses on all Liquidated Receivables (Life-To-Date) 714 10,682,457.05
8. Weighted Average Contract Rate of all Outstanding Contracts 9.231%
9. Weighted Average Remaining Term to Maturity of all Outstanding Contracts 101.602
</TABLE>
Page 3 of 4
<PAGE>
<TABLE>
<CAPTION>
TRIGGER ANALYSIS
-------------------------------
<S> <C> <C> <C> <C>
1. (a) Average Delinquency Percentage 1.457%
(b) Delinquency Percentage Trigger in effect ? NO
2. (a) Average Net Loss Ratio 0.059%
(b) Net Loss Ratio Trigger in effect ? NO
(c) Net Loss Ratio (using ending Pool Balance) 0.095%
3. (a) Servicer Replacement Percentage 0.058%
(b) Servicer Replacement Trigger in effect ? NO
MISCELLANEOUS
-------------------------------
1. Monthly Servicing Fees 151,148.75
2. Servicer Advances 188,259.33
3. (a) Opening Balance of the Reserve Account 8,973,952.86
(b) Deposits to the Reserve Account 395,195.15
(c) Investment Earnings in the Reserve Account 46,549.49
(d) Distribution from the Reserve Account (441,744.64)
(e) Ending Balance of the Reserve Account 8,973,952.86
4. Specified Reserve Account Balance 8,973,952.86
5. (a) Opening Balance in the Pay-Ahead Account 396,204.69
(b) Deposits to the Pay-Ahead Account from the Collection Account 110,304.03
(c) Investment Earnings in the Pay-Ahead Account 0.00
(d) Transfers from the Pay-Ahead Account to the Collection Account (110,939.28)
(e) Ending Balance in the Pay-Ahead Account 395,569.44
</TABLE>
Page 4 of 4
|
|