|
|
|
|
|
|
|
|
|
|
Previous: CHASE MANHATTAN BANK /NY/, 8-K, 2000-10-30 |
Next: INSURED MUNICIPALS INCOME TR & IN QU TAX EX TR MUL SER 83, 497J, 2000-10-30 |
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
<TABLE>
<CAPTION>
Distribution Date: 10/16/00
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 8,139,006.94 700,348.43 0.00 8,839,355.37
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 182,159,248.60 15,179,850.64 19,517,149.09 216,856,248.33
(iv) Collections of Finance Charge Receivables 20,525,539.09 1,710,451.82 2,199,174.68 24,435,165.59
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Adjusted Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Series
Floating Investor Percentage 7.96% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 7.96% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,786,507.57 482,206.21 619,985.71 6,888,699.49
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 19,358,872.43 1,613,230.15 2,074,174.12 23,046,276.70
(xxii) Certificate Rate 6.75125% 6.97125% 7.24625%
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
--------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-1
<TABLE>
<CAPTION>
Distribution Date: 10/16/00
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 6,646,001.74 570,336.12 0.00 7,216,337.86
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 149,630,811.35 12,469,190.91 16,031,916.01 178,131,918.27
(iv) Collections of Finance Charge Receivables 16,860,264.25 1,405,017.13 1,806,461.77 20,071,743.16
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Adjusted Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Series
Floating Investor Percentage 6.54% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 6.54% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,753,202.65 396,098.84 509,273.09 5,658,574.58
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 15,901,930.92 1,325,156.30 1,703,782.92 18,930,870.14
(xxii) Certificate Rate 6.71125% 6.91125% 7.27125%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
----------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-3
<TABLE>
<CAPTION>
Distribution Date: 10/16/00
Period Type: Amortization
Section 5.2 - Supplement Class A Class B Collateral Total
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 0.00 125,060.93 0.00 125,060.93
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 32,528,437.25 2,710,659.73 3,485,233.13 38,724,330.11
(iv) Collections of Finance Charge Receivables 1,613,087.46 305,434.68 189,743.95 2,108,266.09
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 110,025,000.00 20,833,000.00 12,942,000.00 143,800,000.00
Adjusted Interest 110,025,000.00 20,833,000.00 12,942,000.00 143,800,000.00
Series
Floating Investor Percentage 0.69% 76.51% 14.49% 9.00% 100.00%
Fixed Investor Percentage 1.42% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 454,757.50 86,107.37 53,492.13 594,356.99
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 91,687.50 17,360.83 10,785.00 119,833.33
(xi) Portfolio Yield
(Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest
(Class A Adjusted) 110,025,000.00 20,833,000.00 12,942,000.00 143,800,000.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance - -
(xvi) Accumulation Shortfall 0.00
(xvii) Principal Funding Investment Proceeds 0.00
(xviii)Principal Investment Funding Shortfall 0.00
(xix) Interest Funding Account Investment Proceeds 51.06
(xix) Available Funds 1,521,451.02 288,073.85 178,958.95 1,988,483.81
(xx) Certificate Rate 6.77700% 6.97125% 7.37125%
-------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
---------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-4
<TABLE>
<CAPTION>
Distribution Datre 10/16/00
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,503,645.83 300,581.60 0.00 3,804,227.43
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 78,068,249.40 6,505,687.45 8,364,455.39 92,938,392.24
(iv) Collections of Finance Charge Receivables 8,796,659.61 733,054.97 942,499.25 10,472,213.83
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
Adjusted Interest 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
Series
Floating Investor Percentage 3.41% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.41% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,479,931.82 206,660.98 265,706.98 2,952,299.78
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 500,000.00 41,666.67 53,571.43 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 8,296,659.61 691,388.30 888,927.83 9,876,975.74
(xxii) Certificate Rate 6.78125% 6.98125% 7.22125%
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-5
<TABLE>
<CAPTION>
Distribution Date: 10/16/00
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,580,833.33 151,230.58 0.00 2,732,063.91
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 65,056,874.50 3,696,401.50 5,174,990.59 73,928,266.58
(iv) Collections of Finance Charge Receivables 7,330,549.68 416,507.17 583,113.25 8,330,170.10
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
Adjusted Interest 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
Series
Floating Investor Percentage 2.71% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.71% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,066,609.85 117,420.64 164,389.80 2,348,420.28
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 416,666.67 23,674.17 33,144.02 473,484.85
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 6,913,883.01 392,833.00 549,969.24 7,856,685.25
(xxii) Certificate Rate 6.19400% 6.38800% 7.27125%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
---------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
Distribution Date: 10/16/00
Period Type: Amortization
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 0.00 394,456.70 0.00 394,456.70
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 104,090,999.20 8,674,163.19 11,152,693.88 123,917,856.27
(iv) Collections of Finance Charge Receivables 11,728,879.48 977,396.85 1,256,675.44 13,962,951.77
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
Adjusted Interest 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
Series
Floating Investor Percentage 4.55% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.55% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,306,575.75 275,545.22 354,278.73 3,936,399.71
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 666,666.67 55,555.00 71,429.13 793,650.79
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.66%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 4,666,891.56 4,666,891.56
(xvi) Accumulation Shortfall 0.00
(xvii) Principal Funding Investment Proceeds 0.00
(xviii)Principal Investment Funding Shortfall 0.00
(xix) Interest Funding Account Investment Proceeds 22,939.67
(xix) Available Funds 11,085,152.48 921,841.85 1,185,246.31 13,192,240.65
(xx) Certificate Rate 6.75677% 6.87125% 7.09625%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
---------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 0.00 3,174,711.25
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 78,068,249.40 4,435,577.70 6,210,092.69 88,713,919.80
(iv) Collections of Finance Charge Receivables 8,796,659.61 499,796.88 699,747.62 9,996,204.11
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Adjusted Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Series
Floating Investor Percentage 3.26% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 3.26% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,479,931.82 140,901.46 197,271.06 2,818,104.34
(viii)Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 500,000.00 28,408.33 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii)Closing Investor Interest (Class A Adjusted) 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii)Accumulation Shortfall 0.00
(xviiiPrincipal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 8,296,659.61 471,388.54 659,974.13 9,428,022.29
(xxii)Certificate Rate 6.00000% 6.15000% 7.27125%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
----------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-5
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,795,616.32 325,626.06 0.00 4,121,242.38
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 84,573,936.85 7,047,741.33 9,061,580.00 100,683,258.18
(iv) Collections of Finance Charge Receivables 9,529,714.58 794,133.11 1,021,050.62 11,344,898.31
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,686,592.80 223,879.98 287,851.98 3,198,324.76
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 8,988,047.91 748,994.77 963,014.35 10,700,057.04
(xxii) Certificate Rate 6.78125% 6.98125% 7.47125%
-----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
--------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-6
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,851,588.54 332,622.50 0.00 4,184,211.04
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 84,573,936.85 7,047,741.33 9,061,580.00 100,683,258.18
(iv) Collections of Finance Charge Receivables 9,529,714.58 794,133.11 1,021,050.62 11,344,898.31
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,686,592.80 223,879.98 287,851.98 3,198,324.76
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 8,988,047.91 748,994.77 963,014.35 10,700,057.04
(xxii) Certificate Rate 6.88125% 7.13125% 7.77761%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-1
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 4,379,557.29 377,341.58 0.00 4,756,898.87
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 97,585,311.75 8,132,109.31 10,455,569.13 116,172,990.20
(iv) Collections of Finance Charge Receivables 10,995,824.51 916,318.71 1,178,124.06 13,090,267.28
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Adjusted Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Series
Floating Investor Percentage 4.26% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.26% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,099,914.77 258,326.23 332,133.73 3,690,374.73
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield
(Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest
(Class A Adjusted) 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 10,370,824.51 864,235.38 1,111,159.77 12,346,219.66
(xxii) Certificate Rate 6.78125% 7.01125% 7.82125%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-2
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
--------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,911,093.75 250,480.66 0.00 3,161,574.41
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 65,056,874.50 5,421,319.47 6,970,466.25 77,448,660.22
(iv) Collections of Finance Charge Receivables 7,330,549.68 610,869.37 785,425.82 8,726,844.86
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
Adjusted Interest 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
Series
Floating Investor Percentage 2.84% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.84% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,066,609.85 172,214.73 221,425.24 2,460,249.82
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 416,666.67 34,721.67 44,643.41 496,031.75
(xi) Portfolio Yield
(Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest
(Class A Adjusted) 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
(xiv) LIBOR 6.62125%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 6,913,883.01 576,147.70 740,782.41 8,230,813.12
(xxii) Certificate Rate 6.76125% 6.98125% 7.52125%
--------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
----------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-3
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Total
-------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,717,500.00
Class B Note Interest Requirement 279,708.54
Net Class C Note Interest Requirement 391,459.90 5,388,668.44
(iii) Collections of Principal Receivables 125,678,171.30
(iv) Collections of Finance Charge Receivables 14,161,302.47
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 4.61%
Fixed Investor Percentage 4.61%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,992,318.23
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Servicing Fee 804,925.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 13,356,377.47
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 7.57125%
-------------------------------------------------------------------------------------------------------------
</TABLE>
By:
---------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-1
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Total
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,386,015.63
Class B Note Interest Requirement 375,188.80
Net Class C Note Interest Requirement 463,065.16 5,224,269.59
(iii) Collections of Principal Receivables 116,172,971.59
(iv) Collections of Finance Charge Receivables 13,090,265.18
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 4.26%
Fixed Investor Percentage 4.26%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,690,374.13
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 12,346,217.68
(xxii) Note Rate Class A 6.79125%
Class B 6.97125%
Class C 7.35125%
-----------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-2
<TABLE>
<CAPTION>
Distribution Date: 10/16/2000
Period Type: Revolving
Section 5.2 - Supplement Total
--------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 5,208,968.75
Class B Note Interest Requirement 446,351.56
Net Class C Note Interest Requirement 551,530.09 6,206,850.41
(iii) Collections of Principal Receivables 139,407,643.98
(iv) Collections of Finance Charge Receivables 15,708,327.02
(v) Aggregate Amount of Principal Receivables 20,939,140,095.22
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 5.12%
Fixed Investor Percentage 5.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.77%
30 to 59 days 1.43%
60 to 89 days 0.98%
90 or more days 1.82%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,428,451.44
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Servicing Fee 892,857.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.63%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 14,815,469.52
(xxii) Note Rate Class A 6.72125%
Class B 6.91125%
Class C 7.30125%
--------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
|
|