|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2000-2
<TABLE>
<CAPTION>
Section 7.3 Indenture Distribution Date: 6/15/2000
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C>
(I) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per
$1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 5,132,437.50
Class B Note Interest Requirement 439,973.96
Class C Note Interest Requirement 598,067.39
Total 6,170,478.85
Amount of the distribution allocable to the interest on the Notes per
$1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 5.70271
Class B Note Interest Requirement 5.86632
Class C Note Interest Requirement 6.20215
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 900,000,000
Class B Note Principal Balance 75,000,000
Class C Note Principal Balance 96,429,000
(iv) Amount on deposit in Owner Trust Spread Account 10,714,290.00
(v) Required Owner Trust Spread Account Amount 10,714,290.00
</TABLE>
By:
-----------------------
Name: Patricia M. Garvey
Title: Vice President
|
|