To the Holders of
TIERS Asset-Backed Securities,
Series CHAMT Trust 1997-7
Fixed Rate Notes, Class A
CUSIP: 871928AR8
Pursuant to Section 9(c) of the Series Trust Indenture dated September 15, 1997
between TIERS Asset-Backed Securities, Series CHAMT Trust 1997-7 and U.S. Bank
Trust National Association, formerly First Trust of New York, National
Association, as Indenture Trustee, U.S. Bank Trust National Association hereby
gives notice with respect to the Distribution occurring on September 15, 2000
(the "Distribution Date") as follows:
(i) The amount of the distribution to holders of the Fixed Rate Notes Class A
allocable to principal of and premium, if any, and interest and the amount of
aggregate unpaid interest accrued, if any, as of the Distribution Date,
expressed as a dollar amount per $1,000 original face amount thereof, were as
follows:
Fixed Rate Notes, Class A
Principal 3.631933
Premium, if any 0.00
Interest Paid 0.583793
Interest Accrued and 0.00
not paid
(ii) No compensation has been paid to the Administrator or Trustee from
Available Funds under the TIERS Asset-Backed Securities, Series CHAMT Trust
1997-7.
(iii) The aggregate stated principal amount of the Chase Credit Card Master
Trust Class A Floating Rate Certificates, Series 1996-4 (the "Deposited Assets")
is $35,359,000.00 and the notional amount is the same.
(iv) The Deposited Assets did bear interest at a rate of 6.74875% for the period
from August 15, 2000 through September 14, 2000.
(v) The Deposited Assets are rated AAA by Standard & Poors and Aaa by Moody's
Investors Service .
(vi) The Eligible Investments held by the Issuer as of the Distribution Date
were as follows:
None.
5
<PAGE>
(vii) The PSA Index Rate determined with respect to the Distribution Date by
Westdeutsche Landesbank Girozentrale, as Swap Counterparty is 712.
(viii) The aggregate outstanding principal balance of, Notional Amount
attributable to and the Current Factor applicable to each class of Securities as
of the close of business on the Distribution Date were as follows:
Fixed Rate Notes, Floating Rate Certificates
Class A Class B
Aggregate Outstanding $35,359,000.00 $8,277,000.00
Principal $35,359,000.00 $8,277,000.00
Balance
Notional Amount $35,359,000.00 $8,277,000.00
Current Factor .1001 .7579
U.S. Bank Trust National Association, as Indenture Trustee
6
<PAGE>
To the Holders of
TIERS Asset-Backed Securities,
Series CHAMT Trust 1997-7
Floating Rate Certificates, Class B
CUSIP: 8712928AS8
Pursuant to Section 4.2 of the Base Trust Agreement dated September 15, 1997
between Structured Products Corporation and Delaware Trust Capital Management,
Inc., U.S. Bank Trust National Association, formerly First Trust of New York,
National Association, as Administrator, hereby gives notice with respect to the
Distribution occurring on September 15, 2000 (the "Distribution Date") as
follows:
(i) The amount of the distribution to holders of each Class of Securities
allocable to principal of and premium, if any, and interest and the amount of
aggregate unpaid interest accrued, if any, as of the Distribution Date,
expressed as a dollar amount per $1,000 original face amount thereof, were as
follows:
Fixed Rate Notes, Floating Rate Certificates
Class A Class B
Principal 3.631933 34.977264
Premium, if any 0.00 0.00
Interest Paid 0.583793 5.871701
Interest Accrued and not paid 0.00 $0.00
(ii) The Floating Rate Pass Through Rate applicable to the Floating Rate Class B
Certificates for the period from August 15, 2000 through September 14, 2000 and
payable on the on the Distribution Date, as calculated by Westdeutsche
Landesbank Girozentrale, the Calculation Agent 6.81875%.
(iii) No compensation has been paid to the Administrator or Trustee from
Available Funds under the TIERS Asset-Backed Securities, Series CHAMT Trust
1997-7.
(iv) The aggregate stated principal amount of the Chase Credit Card Master Trust
Class A Floating Rate Certificates, Series 1996-4 (the "Deposited Assets") is
$35,359,000.00 and the notional amount is the same.
(v) The Deposited Assets did bear interest at a rate of 6.74875% for the period
from August 15, 2000 through September 14, 2000.
(vi) The Deposited Assets are rated AAA by Standard & Poors and Aaa by
Moody's Investors Service .
7
<PAGE>
(vii) The Eligible Investments held by the Issuer as of the Distribtion Date
were as follows:
None.
(viii) The PSA Index Rate determined with respect to the Distribution Date by
Westdeutsche Landesbank Girozentrale, as Swap Counterparty is 712.
(ix) The aggregate outstanding principal balance of, Notional Amount
attributable to and the Current Factor applicable to each class of Securities as
of the close of business on the Distribution Date were as follows:
Fixed Rate Notes, Floating Rate Certificates
Class A Class B
Aggregate Outstanding $35,359,000.00 $8,277,000.00
Principal Balance $35,359,000.00 $8,277,000.00
Notional Amount $35,359,000.00 $8,277,000.00
Current Factor .1001 .7579
U.S. Bank Trust National Association, as Administrator
