|
|
|
|
|
|
|
|
|
|
Previous: CHASE MANHATTAN BANK /NY/, 8-K, 2000-09-29 |
Next: MSDW HIGH INCOME ADVANTAGE TRUST II, NSAR-B, 2000-09-29 |
<PAGE>
Chase Manhattan Bank Revolving Home Equity Loan 1995-1
Statement to Certificateholders
15-Sep-00
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A1 357,735,172.00 97,552,289.46 4,859,382.86 575,895.96 5,435,278.82 0 0 92,692,906.60
A2 40,000,000.00 10,907,766.08 543,349.74 63,213.53 606,563.27 0 0 10,364,416.34
R 0 0 0 378,976.68 378,976.68 0 0 0
TOTALS 397,735,172.00 108,460,055.54 5,402,732.60 1,018,086.17 6,420,818.77 0 0 103,057,322.94
SI 8,117,044.50 40,580,703.95 0 317,829.49 317,829.49 0 0 43,012,698.29
</TABLE>
<TABLE>
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS-THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
<S> <C> <C> <C> <C> <C> <C> <C>
A1 272.69415 13.583744 1.6098388 15.19358 259.110409 A1 6.86%
A2 272.69415 13.583744 1.5803383 15.16408 259.110409 A2 6.73%
TOTALS 272.69415 13.583744 2.5597087 16.14345 259.110409 SI 0.00%
SI 4,999.44 0 39.155815 39.15581 5,299.06
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Daniel Randall
The Chase Manhattan Bank - Structured Finance Services
450 West 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7172
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan Bank Revolving Home Equity Loan 1995-1
15-Sep-00
<TABLE>
<S> <C> <C>
Sec. 4.01(i) Principal Collections recieved during the Collection Period 5,506,855.85
Interest Collections recieved during the Collection Period 1,248,327.98
Additional Draw Amount 110,137.12
Sec. 4.01(iii) Floating Allocation Percentage 73.19%
Fixed Allocation Percentage 98.00%
Sec. 4.01(iv) Investor Certificate Interest Collections 867,599.80
Sec. 4.01(v) Investor Certificate Principal Collections 5,396,718.73
Sec. 4.01(vi) Seller Interest Collections 317,829.49
Seller Principal Collections 110,137.12
Sec. 4.01(xi) Accelerated Principal Distribution Amount 6,013.87
Accelerated Principal Distribution Amount Actually Distributed 6,013.87
Sec. 4.01(xiii) Amount Required to be Paid by Seller 0
Amount Required to be Paid by Servicer 0
Sec. 4.01(xiv) Servicing Fee 62,898.69
Accrued and Unpaid Servicing Fees 0
Sec. 4.01(xv) Liquidation Loss Amounts (Net of Charge Off Amounts) 0
Charge Off Amounts 0
Charge Off Amounts allocable to Investor Certificateholders 0
Sec. 4.01(xvi) Pool Balance as of end of preceding Collection Period 150,956,861.42
Pool Balance as of end of second preceding Collection Period 154,385,445.92
Sec. 4.01(xvii) Invested Amount 105,080,570.06
Sec. 4.01(xxi) Has a Rapid Amortization Event Ocurred? YES
Sec. 4.01(xxii) Has an Event of Default Ocurred? NO
Sec. 4.01(xxiii) Amount Distributed to Credit Enhancer per 5.01(a)(1) 5,582.60
Amount Distributed to Credit Enhancer per 5.01(a)(6) 0
Unreimbursed Amounts Due to Credit Enhancer 0
Sec. 4.01(xxiv) Guaranteed Principal Distribution Amount 0
Sec. 4.01(xxv) Credit Enhancement Draw Amount 0
Sec. 4.01(xxvi) Amount Distributed to Seller per 5.01(a)(10) 378,976.68
Sec. 4.01(xxvii) Maximum Rate 9.69%
Weighted Average Net Loan Rate 9.69%
</TABLE>
(C) COPYRIGHT 2000, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan Bank Revolving Home Equity Loan 1995-1
15-Sep-00
<TABLE>
<S> <C> <C>
Sec. 4.01(xxviii) Minimum Seller Interest 2,957,640.00
Sec. 4.01(xxix) Required Servicer Advance 0
Unreimbursed Required Servicer Advance 0
Required Servicer Advance Reimbursement 0
Sec. 4.01(xxx) Spread Account Requirement 1,007,620.56
Amount on deposit in the Spread Account (Ending Balance) 1,007,620.56
Spread Account Deposit 6,420.60
Spread Account Withdrawal 162,082.84
Delinquencies
</TABLE>
<TABLE>
<CAPTION>
Group 1
Period Number Principal Balance Percentage
<S> <C> <C> <C>
31-60 days 42 1,519,891.26 1.03%
61-90 days 6 118,740.11 0.08%
91-120 days 5 112,222.56 0.08%
121+ days 15 450,165.37 0.30%
Total 68 2,201,019.30 1.49%
</TABLE>
<TABLE>
<CAPTION>
Loans in Foreclosure
Group 1
Number Principal Balance Percentage
<S> <C> <C> <C>
0 0 0.00%
</TABLE>
<TABLE>
<CAPTION>
Loans in REO
Group 1
Number Principal Balance Percentage
<S> <C> <C> <C>
0 0 0.00%
</TABLE>
|
|