|
|
|
|
|
|
|
|
|
|
Previous: METRIS RECEIVABLES INC, 8-K, EX-20, 2000-07-18 |
Next: METRIS RECEIVABLES INC, 8-K, EX-20, 2000-07-18 |
<TABLE>
Metris Receivables, Inc. Metris Master Trust Monthly Report
Certificateholders Statement Series 1997-2 Jun-2000
Section 5.2 Class A Class B Class C
<S> <C> <C> <C>
(i) Certificate Amount 455,000,000.00 101,500,000.00 98,000,000.00
(ii) Certificate Principal Distributed 0.00 0.00 0.00
(iii) Certificate Interest Distributed 2,597,765.63 598,955.73 628,935.42
(iv) Principal Collections 22,765,553.85 5,078,469.71 4,903,350.06
(v) Finance Charge Collections 9,991,806.12 2,228,941.35 2,152,081.33
Recoveries 207,891.13 46,375.71 44,776.55
Principal Account Earnings 0.00 0.00 0.00
Accum. Period Reserve Acct. Earnings 0.00 0.00 0.00
Total Finance Charge Collections 10,199,697.25 2,275,317.06 2,196,857.88
Total Collections 32,965,251.10 7,353,786.77 7,100,207.94
(vi) Aggregate Amount of Principal Receivables -- -- --
Invested Amount (End of Mth) 455,000,000.00 101,500,000.00 98,000,000.00
Floating Allocation Percentage 8.3929577% 1.8722752% 1.8077140%
Fixed/Floating Allocation Percentage N/A N/A N/A
Invested Amount (Beg. of Mth) 455,000,000.00 101,500,000.00 98,000,000.00
Average Daily Invested Amount -- -- --
(vii) Receivable Delinquencies (as a % of Total Receivables) -- -- --
Current -- -- --
30 Days to 59 Days (1 to 29 Days Contractually Delinquent) -- -- --
60 Days to 89 Days (30 to 59 Days Contractually Delinquent) -- -- --
90 Days and Over (60+ Days Contractually Delinquent) -- -- --
Total Receivables -- -- --
(viii) Aggregate Investor Default Amount -- -- --
As a % of Average Daily Invested Amount
(Annualized based on 366 days/year) -- -- --
(ix) Charge-Offs 0.00 0.00 0.00
(x) Servicing Fee -- -- --
(xi) Pool Factor 1.0000000 1.0000000 1.0000000
(xii) Unreimbursed Reallocated Principal Collections -- 0.00 0.00
(xiii) Excess Funding Account Balance -- -- --
(xiv) Class C Reserve Amount -- -- --
Class C Reserve Account Balance -- -- --
Class C Trigger Event Occurrence -- -- --
(xv) Number of New Accounts Added to the Trust -- -- --
(xvi) Average Net Portfolio Yield -- -- --
(xvii) Minimum Base Rate -- -- --
(xviii) Principal Funding Account Balance -- -- --
(xix) Accumulation Shortfall -- -- --
(xx) Scheduled Commencement date of the Accumulation Period -- -- --
Accumulation Period Length -- -- --
(xxi) Required Reserve Account Amount -- -- --
Available Reserve Account Amount -- -- --
Covered Amount -- -- --
Section 5.2 Class D Total
(i) Certificate Amount 45,500,000.00 700,000,000.00
(ii) Certificate Principal Distributed -- 0.00
(iii) Certificate Interest Distributed -- 3,825,656.77
(iv) Principal Collections 2,266,929.88 35,014,303.50
(v) Finance Charge Collections 994,826.38 15,367,655.18
Recoveries 20,789.11 319,832.50
Principal Account Earnings 0.00 0.00
Accum. Period Reserve Acct. Earnings 0.00 0.00
Total Finance Charge Collections 1,015,615.49 15,687,487.68
Total Collections 3,282,545.37 50,701,791.18
(vi) Aggregate Amount of Principal Receivables -- 5,421,211,648.01
Invested Amount (End of Mth) 45,500,000.00 700,000,000.00
Floating Allocation Percentage 0.8392958% 12.9122426%
Fixed/Floating Allocation Percentage N/A 0.0000000%
Invested Amount (Beg. of Mth) 45,500,000.00 700,000,000.00
Average Daily Invested Amount -- 699,821,403.74
(vii) Receivable Delinquencies (as a % of Total Receivables) -- --
Current 86.10% 4,917,916,247.50
30 Days to 59 Days (1 to 29 Days Contractually Delinquent) 6.15% 351,430,554.46
60 Days to 89 Days (30 to 59 Days Contractually Delinquent) 2.39% 136,312,352.18
90 Days and Over (60+ Days Contractually Delinquent) 5.36% 306,041,562.68
Total Receivables 100.00% 5,711,700,716.82
(viii) Aggregate Investor Default Amount -- 6,452,087.49
As a % of Average Daily Invested Amount
(Annualized based on 366 days/year) -- 11.25%
(ix) Charge-Offs -- 0.00
(x) Servicing Fee -- 1,147,540.98
(xi) Pool Factor -- --
(xii) Unreimbursed Reallocated Principal Collections 0.00 0.00
(xiii) Excess Funding Account Balance -- 0.00
(xiv) Class C Reserve Amount -- 0.00
Class C Reserve Account Balance -- 0.00
Class C Trigger Event Occurrence -- No
(xv) Number of New Accounts Added to the Trust -- 0
(xvi) Average Net Portfolio Yield -- 16.1000%
(xvii) Minimum Base Rate -- 9.0142%
(xviii) Principal Funding Account Balance -- 0.00
(xix) Accumulation Shortfall -- N/A
(xx) Scheduled Commencement date of the Accumulatio Period -- October 2001
Accumulation Period Length -- N/A
(xxi) Required Reserve Account Amount -- N/A
Available Reserve Account Amount -- N/A
Covered Amount -- N/A
</TABLE>
|
|