|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1995-2
Distribution Date: 8/15/00
<TABLE>
<CAPTION>
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 3,115,000.00 181,245.17 270,143.17 3,566,388.33
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 84,618,940.80 4,807,766.15 6,731,180.32 96,157,887.27
(iv) Collections of Finance Charge Receivables 9,444,397.13 536,599.16 751,273.17 10,732,269.47
(v) Aggregate Amount of Principal Receivables 20,648,518,058.19
Investor Interest 600,000,000.00 34,090,000.00 47,728,181.82 681,818,181.82
Adjusted Interest 600,000,000.00 34,090,000.00 47,728,181.82 681,818,181.82
Series
Floating Investor Percentage 3.30% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 3.30% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.22%
30 to 59 days 1.22%
60 to 89 days 0.86%
90 or more days 1.70%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,696,918.70 153,229.93 214,531.71 3,064,680.34
(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 39,773.48 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.52%
(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 47,728,181.82 681,818,181.82
(xiv) LIBOR 6.62625%
(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 8,958,174.50 508,190.83 711,499.69 10,177,865.02
(xxii) Certificate Rate 6.23000% 6.38000% 7.02625%
------------------------------------------------------------------------------------------------------------------------------------
</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 1995-3
Distribution Date: 8/15/00
<TABLE>
<CAPTION>
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 2,336,250.00 136,149.60 206,208.97 2,678,608.57
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 63,464,205.60 3,605,895.13 5,048,314.72 72,118,415.45
(iv) Collections of Finance Charge Receivables 7,083,297.85 402,457.24 563,447.01 8,049,202.10
(v) Aggregate Amount of Principal Receivables 20,648,518,058.19
Investor Interest 450,000,000.00 25,568,000.00 35,795,636.36 511,363,636.36
Adjusted Interest 450,000,000.00 25,568,000.00 35,795,636.36 511,363,636.36
Series
Floating Investor Percentage 2.48% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.48% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.22%
30 to 59 days 1.22%
60 to 89 days 0.86%
90 or more days 1.70%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,022,689.02 114,924.70 160,896.53 2,298,510.25
(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 375,000.00 21,306.67 29,829.70 426,136.36
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.49%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 450,000,000.00 25,568,000.00 35,795,636.36 511,363,636.36
(xiv) LIBOR 6.62625%
(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 6,708,297.85 381,150.58 533,617.31 7,623,065.74
(xxii) Certificate Rate 6.23000% 6.39000% 7.15125%
------------------------------------------------------------------------------------------------------------------------------------
</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 1996-1
Distribution Date: 8/15/00
<TABLE>
<CAPTION>
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 3,237,500.00 189,248.43 315,165.14 3,741,913.57
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 98,722,097.60 5,609,107.52 7,852,996.69 112,184,201.81
(iv) Collections of Finance Charge Receivables 11,018,463.32 626,037.60 876,480.12 12,520,981.05
(v) Aggregate Amount of Principal Receivables 20,648,518,058.19
Investor Interest 700,000,000.00 39,772,000.00 55,682,545.45 795,454,545.45
Adjusted Interest 700,000,000.00 39,772,000.00 55,682,545.45 795,454,545.45
Series
Floating Investor Percentage 3.85% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 3.85% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.22%
30 to 59 days 1.22%
60 to 89 days 0.86%
90 or more days 1.70%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,146,405.14 178,769.75 250,285.50 3,575,460.39
(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 583,333.33 33,143.33 46,402.12 662,878.79
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.49%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 700,000,000.00 39,772,000.00 55,682,545.45 795,454,545.45
(xiv) LIBOR 6.62625%
(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 10,435,129.99 592,894.27 830,078.00 11,858,102.26
(xxii) Certificate Rate 5.55000% 5.71000% 7.02625%
------------------------------------------------------------------------------------------------------------------------------------
</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 1996-2
Distribution Date: 8/15/00
<TABLE>
<CAPTION>
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 2,740,833.33 160,416.67 259,961.59 3,161,211.59
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 77,567,362.40 4,407,236.50 6,170,131.10 88,144,730.00
(iv) Collections of Finance Charge Receivables 8,657,364.04 491,895.68 688,653.96 9,837,913.68
(v) Aggregate Amount of Principal Receivables 20,648,518,058.19
Investor Interest 550,000,000.00 31,250,000.00 43,750,000.00 625,000,000.00
Adjusted Interest 550,000,000.00 31,250,000.00 43,750,000.00 625,000,000.00
Series
Floating Investor Percentage 3.03% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 3.03% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.22%
30 to 59 days 1.22%
60 to 89 days 0.86%
90 or more days 1.70%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,472,175.47 140,464.52 196,650.32 2,809,290.31
(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 458,333.33 26,041.67 36,458.33 520,833.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.49%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 550,000,000.00 31,250,000.00 43,750,000.00 625,000,000.00
(xiv) LIBOR 6.62625%
(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 8,199,030.70 465,854.02 652,195.62 9,317,080.35
(xxii) Certificate Rate 5.98000% 6.16000% 7.37625%
------------------------------------------------------------------------------------------------------------------------------------
</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 1996-3
Distribution Date: 8/15/00
<TABLE>
<CAPTION>
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 2,434,132.89 141,813.47 194,733.16 2,770,679.52
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 58,102,608.48 3,301,266.94 4,621,948.72 66,025,824.14
(iv) Collections of Finance Charge Receivables 6,484,885.11 368,457.41 515,859.91 7,369,202.43
(v) Aggregate Amount of Principal Receivables 20,648,518,058.19
Investor Interest 411,983,000.00 23,408,000.00 32,772,440.86 468,163,440.86
Adjusted Interest 411,983,000.00 23,408,000.00 32,772,440.86 468,163,440.86
Series
Floating Investor Percentage 2.27% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.27% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.22%
30 to 59 days 1.22%
60 to 89 days 0.86%
90 or more days 1.70%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 1,851,807.76 105,215.79 147,307.68 2,104,331.23
(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 343,319.17 19,506.67 27,310.37 390,136.20
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.49%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 411,983,000.00 23,408,000.00 32,772,440.86 468,163,440.86
(xiv) LIBOR 6.62625%
(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 6,141,565.94 348,950.75 488,549.54 6,979,066.23
(xxii) Certificate Rate 7.09000% 7.27000% 7.37625%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
|
|