EX-99.1 2 b401405_ex99-1.txt MONTHLY REPORTS CHASE MANHATTAN RV OWNER TRUST 1997-A MONTHLY SERVICER'S REPORT

Chase RV97A Page 1 of 4

Chase RV97A Page 2 of 4 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 0.00000000 0.00 (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 29.48898492 1,916,784.02 (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 0.0000000 0.00 (g) Class A-7 Notes 0.0000000 0.00 (h) Class A-8 Notes 0.0000000 0.00 (i) Class A-9 Notes 0.0000000 0.00 (j) Class A-10 Notes 0.2913617 18,938,510.46 (k) Class B Certificates 1.0000000 44,895,285.54 POOL DATA -------------------------------- No. of Aggregate Contracts Principal Balance --------- ----------------- 1. Pool Stated Principal Balance as of 09/30/2004 3,215 63,833,796.00 2. Delinquency Information % Delinquent ------------ (a) 31-59 Days 45 927,708.86 1.453% (b) 60-89 Days 20 417,603.04 0.654% (c) 90-119 Days 10 144,045.23 0.226% (d) 120 Days + 25 817,655.64 1.281% 3. Contracts Repossessed during the Due Period 7 216,084.78 4. Current Repossession Inventory 9 278,032.75 5. Aggregate Net Losses for the preceding Collection Period (a) Aggregate Principal Balance of Liquidated Receivables 10 135,369.60 (b) Net Liquidation Proceeds on any Liquidated Receivables 46,241.26 ---------------- Total Aggregate Net Losses for the preceding Collection Period 89,128.34 6. Aggregate Losses on all Liquidated Receivables (Year-To-Date) 1,128,680.29 7. Aggregate Net Losses on all Liquidated Receivables (Life-To-Date) 1,455 22,543,148.32 8. Weighted Average Contract Rate of all Outstanding Contracts 9.122% 9. Weighted Average Remaining Term to Maturity of all Outstanding Contracts 60.511

Chase RV97A Page 3 of 4

Chase RV97A Page 4 of 4

CHASE MANHATTAN RV OWNER TRUST 1997-A 8-K