|
|
|
|
|
|
|
|
|
|
Previous: CHASE MANHATTAN BANK /NY/, 8-K, EX-20.1, 2000-12-27 |
Next: CHASE MANHATTAN BANK /NY/, 8-K, 2000-12-27 |
<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report: December 15, 2000
CHASE CREDIT CARD MASTER TRUST
Series 1996-4, Series 1997-1, Series 1997-3, Series 1997-4,
Series 1997-5, Series 1998-2, Series 1998-3, Series 1998-5,
Series 1998-6, Series 1999-1, Series 1999-2, Series 1999-3,
Series 2000-1, Series 2000-2 and Series 2000-3
--------------------------------------------------------------------------------
(Issuer of Securities)
CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
(Sponsor of the Trust)
--------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
United States 333-74303 22-2382028
----------------------------- ------------------------ ----------------------
(State or other jurisdiction (Commission File Number) (IRS Employer
of incorporation) Identification No.)
802 Delaware Avenue, Wilmington, Delaware 19801
----------------------------------------- ------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (302) 575-5050
<PAGE>
Item 5. Other Events:
Chase Credit Card Master Trust, which was formerly known as Chemical
Master Credit Card Trust I, is the issuer of 20 outstanding series of asset
backed certificates. The asset backed certificates are serviced in accordance
with the Third Amended and Restated Pooling and Servicing Agreement, dated as of
November 15, 1999, as amended. The parties to the Pooling and Servicing
Agreement are: The Chase Manhattan Bank, as transferor prior to June 1, 1996 and
as servicer, Chase Manhattan Bank USA, National Association, as transferor after
June 1, 1996, and The Bank of New York, as trustee.
On December 15, 2000, Chase USA, on behalf of The Chase Manhattan Bank
as servicer, distributed monthly interest to the holders of the Series 1996-4,
1997-1, 1997-3, 1997-4, 1997-5, 1998-2, 1998-3, 1998-5, 1998-6, 1999-1, 1999-2,
1999-3, 2000-1, 2000-2 and 2000-3 certificates. Chase USA furnished copies of
monthly certificateholders' reports for each of those series as required by the
Pooling and Servicing Agreement. Copies of those monthly certificateholders'
reports are being filed as Exhibit 20.1 to this current report on Form 8-K.
Item 7(c). Exhibits
Exhibits Description
---------- ---------------
20.1 Monthly Reports with respect to the
December 15, 2000 distribution
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
Dated: December 15, 2000
The Chase Manhattan Bank,
as Servicer
By: /s/ Miriam K. Haimes
-----------------------------------
Name: Miriam K. Haimes
Title: Financial Director
<PAGE>
INDEX TO EXHIBITS
----------------------------
Exhibit No. Description
--------------- -----------------
20.1 Monthly Reports with respect to the
December 15, 2000 distribution
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 7,875,000.00 677,635.02
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 193,795,683.52 16,149,548.01
(iv) Collections of Finance Charge Receivables 22,242,180.32 1,853,504.44
(v) Aggregate Amount of Principal Receivables
Investor Interest 1,400,000,000.00 116,666,000.00
Adjusted Interest 1,400,000,000.00 116,666,000.00
Series
Floating Investor Percentage 8.03% 84.00% 7.00%
Fixed Investor Percentage 8.03% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 6,630,763.67 552,560.48
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 1,166,666.67 97,221.67
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,400,000,000.00 116,666,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 21,075,513.66 1,756,282.77
(xxii) Certificate Rate 6.75000% 6.97000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 905,629.03 9,458,264.04
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 20,763,915.52 230,709,147.05
(iv) Collections of Finance Charge Receivables 2,383,101.34 26,478,786.10
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 150,000,666.67 1,666,666,666.67
Adjusted Interest 150,000,666.67 1,666,666,666.67
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 710,442.12 7,893,766.28
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 150,000,666.67 1,666,666,666.67
(xiv) LIBOR 6.62000%
(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 2,258,100.78 25,089,897.21
(xxii) Certificate Rate 7.24500%
-----------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 6,430,416.67 551,838.36
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 159,189,311.46 13,265,729.81
(iv) Collections of Finance Charge Receivables 18,270,362.41 1,522,524.90
(v) Aggregate Amount of Principal Receivables
Investor Interest 1,150,000,000.00 95,833,000.00
Adjusted Interest 1,150,000,000.00 95,833,000.00
Series
Floating Investor Percentage 6.60% 84.00% 7.00%
Fixed Investor Percentage 6.60% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 5,446,698.73 453,889.98
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 958,333.33 79,860.83
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,150,000,000.00 95,833,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 17,312,029.08 1,442,664.07
(xxii) Certificate Rate 6.71000% 6.91000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Section 5.2 - Supplement Collateral Total
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 746,475.23 7,728,730.26
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 17,056,043.79 189,511,085.07
(iv) Collections of Finance Charge Receivables 1,957,544.12 21,750,431.44
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 123,214,619.00 1,369,047,619.00
Adjusted Interest 123,214,619.00 1,369,047,619.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 583,576.44 6,484,165.16
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 123,214,619.00 1,369,047,619.00
(xiv) LIBOR 6.62000%
(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 1,854,865.28 20,609,558.42
(xxii) Certificate Rate 7.27000%
-----------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Amortization
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 19,225,000.00 0.00
(ii) Monthly Interest Distributed 1,864,098.56 121,005.01
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 34,606,372.06 2,883,818.20
(iv) Collections of Finance Charge Receivables 1,747,997.06 330,979.53
(v) Aggregate Amount of Principal Receivables
Investor Interest 110,025,000.00 20,833,000.00
Adjusted Interest 110,025,000.00 20,833,000.00
Series
Floating Investor Percentage 0.69% 76.51% 14.49%
Fixed Investor Percentage 1.43% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 521,106.98 98,670.50
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 91,687.50 17,360.83
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 90,800,000.00 20,833,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvi) Interest Funding Account Balance 1,242,732.38
(xvi) Accumulation Shortfall
(xvii) Principal Funding Investment Proceeds
(xviii) Principal Investment Funding Shortfall
(xix) Interest Funding Account Investment Proceeds
(xix) Available Funds 2,905,518.10 313,618.70
(xx) Certificate Rate 6.77700% 6.97000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Amortization
Section 5.2 - Supplement Collateral Total
-----------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 1,901,373.63 21,126,373.63
(ii) Monthly Interest Distributed 79,485.45 2,064,589.02
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 3,707,871.77 41,198,062.03
(iv) Collections of Finance Charge Receivables 205,613.07 2,284,589.66
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 12,942,000.00 143,800,000.00
Adjusted Interest 12,942,000.00 143,800,000.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 61,296.67 681,074.15
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 10,785.00 119,833.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.44%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 11,040,626.37 122,673,626.37
(xiv) LIBOR 6.62000%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 1,242,732.38
(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 6,476.16
(xix) Available Funds 194,828.07 3,413,964.87
(xx) Certificate Rate 7.37000%
-----------------------------------------------------------------------------------------------------------------------------------
</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 Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 3,390,000.00 290,833.33
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 83,055,292.94 6,921,274.41
(iv) Collections of Finance Charge Receivables 9,532,363.00 794,363.58
(v) Aggregate Amount of Principal Receivables
Investor Interest 600,000,000.00 50,000,000.00
Adjusted Interest 600,000,000.00 50,000,000.00
Series
Floating Investor Percentage 3.44% 84.00% 7.00%
Fixed Investor Percentage 3.44% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 2,841,755.86 236,812.99
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 500,000.00 41,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 50,000,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,032,363.00 752,696.92
(xxii) Certificate Rate 6.78000% 6.98000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
--------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 383,437.50 4,064,270.84
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 8,898,781.48 98,875,348.83
(iv) Collections of Finance Charge Receivables 1,021,324.62 11,348,051.20
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 64,285,715.00 714,285,715.00
Adjusted Interest 64,285,715.00 714,285,715.00
Series
Floating Investor Percentage 3.44% 9.00% 100.00%
Fixed Investor Percentage 3.44% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 304,473.85 3,383,042.69
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 53,571.43 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 64,285,715.00 714,285,715.00
(xiv) LIBOR 6.62000%
(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 967,753.19 10,752,813.10
(xxii) Certificate Rate 7.22000%
-----------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 2,580,833.33 151,230.58
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 69,212,744.11 3,932,529.70
(iv) Collections of Finance Charge Receivables 7,943,635.83 451,341.50
(v) Aggregate Amount of Principal Receivables
Investor Interest 500,000,000.00 28,409,000.00
Adjusted Interest 500,000,000.00 28,409,000.00
Series
Floating Investor Percentage 2.74% 88.00% 5.00%
Fixed Investor Percentage 2.74% 88.00% 5.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 2,368,129.88 134,552.40
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 416,666.67 23,674.17
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 28,409,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 7,526,969.16 427,667.33
(xxii) Certificate Rate 6.19400% 6.38800%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 240,957.00 2,973,020.91
Deficiency Amounts 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 5,505,571.89 78,650,845.70
(iv) Collections of Finance Charge Receivables 631,881.58 9,026,858.91
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 39,772,819.00 568,181,819.00
Adjusted Interest 39,772,819.00 568,181,819.00
Series
Floating Investor Percentage 7.00% 100.00%
Fixed Investor Percentage 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 188,374.40 2,691,056.69
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 33,144.02 473,484.85
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 39,772,819.00 568,181,819.00
(xiv) LIBOR 6.62000%
(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 598,737.56 8,553,374.06
(xxii) Certificate Rate 7.27000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Amortization
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 0.00 381,662.85
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 110,740,390.58 9,228,273.60
(iv) Collections of Finance Charge Receivables 12,709,817.33 1,059,140.85
(v) Aggregate Amount of Principal Receivables
Investor Interest 800,000,000.00 66,666,000.00
Adjusted Interest 800,000,000.00 66,666,000.00
Series
Floating Investor Percentage 4.59% 84.00% 7.00%
Fixed Investor Percentage 4.59% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 3,789,007.81 315,747.49
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 666,666.67 55,555.00
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 800,000,000.00 66,666,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvi) Interest Funding Account Balance 0.00
(xvi) Accumulation Shortfall
(xvii) Principal Funding Investment Proceeds
(xviii) Principal Investment Funding Shortfall
(xix) Interest Funding Account Investment Proceeds
(xix) Available Funds 12,063,875.55 1,003,585.85
(xx) Certificate Rate 6.76600% 6.87000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Amortization
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 506,789.66 888,452.51
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 11,865,134.22 131,833,798.40
(iv) Collections of Finance Charge Receivables 1,361,776.74 15,130,734.92
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 85,714,953.00 952,380,953.00
Adjusted Interest 85,714,953.00 952,380,953.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 405,968.28 4,510,723.59
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 71,429.13 793,650.79
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.41%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 85,714,953.00 952,380,953.00
(xiv) LIBOR 6.62000%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 0.00
(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 385.42
(xix) Available Funds 1,290,347.62 14,357,809.02
(xx) Certificate Rate 7.09500%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 83,055,292.94 4,718,924.89
(iv) Collections of Finance Charge Receivables 9,532,363.00 541,597.09
(v) Aggregate Amount of Principal Receivables
Investor Interest 600,000,000.00 34,090,000.00
Adjusted Interest 600,000,000.00 34,090,000.00
Series
Floating Investor Percentage 3.29% 88.00% 5.00%
Fixed Investor Percentage 3.29% 88.00% 5.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 2,841,755.86 161,459.10
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 500,000.00 28,408.33
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 34,090,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,032,363.00 513,188.76
(xxii) Certificate Rate 6.00000% 6.15000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 286,383.35 3,461,094.60
Deficiency Amounts 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 6,606,796.90 94,381,014.73
(iv) Collections of Finance Charge Receivables 758,270.59 10,832,230.68
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 47,728,182.00 681,818,182.00
Adjusted Interest 47,728,182.00 681,818,182.00
Series
Floating Investor Percentage 7.00% 100.00%
Fixed Investor Percentage 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 226,053.07 3,229,268.02
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 47,728,182.00 681,818,182.00
(xiv) LIBOR 6.62000%
(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 718,497.11 10,264,048.86
(xxii) Certificate Rate 7.27000%
-----------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 3,672,500.00 315,065.57
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 89,976,567.35 7,497,955.00
(iv) Collections of Finance Charge Receivables 10,326,726.58 860,549.96
(v) Aggregate Amount of Principal Receivables
Investor Interest 650,000,000.00 54,166,000.00
Adjusted Interest 650,000,000.00 54,166,000.00
Series
Floating Investor Percentage 3.73% 84.00% 7.00%
Fixed Investor Percentage 3.73% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 3,078,568.85 256,544.25
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,785,059.91 815,411.62
(xxii) Certificate Rate 6.78000% 6.98000%
------------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 429,420.07 4,416,985.64
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 9,640,438.81 107,114,961.16
(iv) Collections of Finance Charge Receivables 1,106,445.59 12,293,722.12
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 69,643,524.00 773,809,524.00
Adjusted Interest 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 329,849.82 3,664,962.92
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.62000%
(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 1,048,409.32 11,648,880.85
(xxii) Certificate Rate 7.47000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 3,726,666.67 321,836.32
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 89,976,567.35 7,497,955.00
(iv) Collections of Finance Charge Receivables 10,326,726.58 860,549.96
(v) Aggregate Amount of Principal Receivables
Investor Interest 650,000,000.00 54,166,000.00
Adjusted Interest 650,000,000.00 54,166,000.00
Series
Floating Investor Percentage 3.73% 84.00% 7.00%
Fixed Investor Percentage 3.73% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 3,078,568.85 256,544.25
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,785,059.91 815,411.62
(xxii) Certificate Rate 6.88000% 7.13000%
-----------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 445,750.91 4,494,253.90
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 9,640,438.81 107,114,961.16
(iv) Collections of Finance Charge Receivables 1,106,445.59 12,293,722.12
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 69,643,524.00 773,809,524.00
Adjusted Interest 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 329,849.82 3,664,962.92
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.62000%
(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 1,048,409.32 11,648,880.85
(xxii) Certificate Rate 7.77639%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 4,237,500.00 365,104.17
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 103,819,116.17 8,651,593.01
(iv) Collections of Finance Charge Receivables 11,915,453.74 992,954.48
(v) Aggregate Amount of Principal Receivables
Investor Interest 750,000,000.00 62,500,000.00
Adjusted Interest 750,000,000.00 62,500,000.00
Series
Floating Investor Percentage 4.30% 84.00% 7.00%
Fixed Investor Percentage 4.30% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 3,552,194.82 296,016.24
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 625,000.00 52,083.33
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 750,000,000.00 62,500,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 11,290,453.74 940,871.15
(xxii) Certificate Rate 6.78000% 7.01000%
-----------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 516,964.29 5,119,568.45
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 11,123,476.75 123,594,185.94
(iv) Collections of Finance Charge Receivables 1,276,655.76 14,185,063.98
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 80,357,143.00 892,857,143.00
Adjusted Interest 80,357,143.00 892,857,143.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 380,592.30 4,228,803.36
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 80,357,143.00 892,857,143.00
(xiv) LIBOR 6.62000%
(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 1,209,691.47 13,441,016.37
(xxii) Certificate Rate 7.82000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Class A Class B
-----------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 2,816,666.67 242,357.23
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 69,212,744.11 5,767,636.39
(iv) Collections of Finance Charge Receivables 7,943,635.83 661,959.06
(v) Aggregate Amount of Principal Receivables
Investor Interest 500,000,000.00 41,666,000.00
Adjusted Interest 500,000,000.00 41,666,000.00
Series
Floating Investor Percentage 2.87% 84.00% 7.00%
Fixed Investor Percentage 2.87% 84.00% 7.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current
30 to 59 days
60 to 89 days
90 or more days
Total Receivables
(vii) Investor Default Amount 2,368,129.88 197,341.00
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00
(x) Servicing Fee 416,666.67 34,721.67
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 41,666,000.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 7,526,969.16 627,237.39
(xxii) Certificate Rate 6.76000% 6.98000%
-----------------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Collateral Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed 332,742.28 3,391,766.18
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 7,415,743.54 82,396,124.05
(iv) Collections of Finance Charge Receivables 851,114.44 9,456,709.33
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 53,572,096.00 595,238,096.00
Adjusted Interest 53,572,096.00 595,238,096.00
Series
Floating Investor Percentage 9.00% 100.00%
Fixed Investor Percentage 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 253,731.36 2,819,202.25
(viii) Investor Charge-Offs 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00
(x) Servicing Fee 44,643.41 496,031.75
(xi) Portfolio Yield (Net of Defaulted Receivables) 13.38%
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 53,572,096.00 595,238,096.00
(xiv) LIBOR 6.62000%
(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 806,471.03 8,960,677.59
(xxii) Certificate Rate 7.52000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
-----------------------------------------------------------------------------------------------------------------------------------
<S> <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 375,358.26 5,372,566.80
(iii) Collections of Principal Receivables 133,706,563.33
(iv) Collections of Finance Charge Receivables 15,345,674.57
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 4.65%
Fixed Investor Percentage 4.65%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
---------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,574,800.67
(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) 13.38%
(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 14,540,749.57
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 7.57000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,243,750.00
Class B Note Interest Requirement 363,020.83
Net Class C Note Interest Requirement 444,898.09 5,051,668.92
(iii) Collections of Principal Receivables 123,594,166.14
(iv) Collections of Finance Charge Receivables 14,185,061.71
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 4.30%
Fixed Investor Percentage 4.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,228,802.69
(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) 13.38%
(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 13,441,014.21
(xxii) Note Rate Class A 6.79000%
Class B 6.97000%
Class C 7.35000%
------------------------------------------------------------------------------------------------------------------------------------
</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: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 5,040,000.00
Class B Note Interest Requirement 431,875.00
Net Class C Note Interest Requirement 529,863.45 6,001,738.45
(iii) Collections of Principal Receivables 148,313,082.43
(iv) Collections of Finance Charge Receivables 17,022,083.59
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 5.16%
Fixed Investor Percentage 5.16%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,074,566.07
(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) 13.38%
(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 16,129,226.09
(xxii) Note Rate Class A 6.72000%
Class B 6.91000%
Class C 7.30000%
------------------------------------------------------------------------------------------------------------------------------------
</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 2000-3
<TABLE>
<CAPTION>
Distribution Date: 12/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,218,750.00
Class B Note Interest Requirement 363,020.83
Net Class C Note Interest Requirement 442,850.11 5,024,620.94
(iii) Collections of Principal Receivables 123,594,166.14
(iv) Collections of Finance Charge Receivables 14,185,061.71
(v) Aggregate Amount of Principal Receivables 20,750,943,413.46
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 4.30%
Fixed Investor Percentage 4.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.32%
30 to 59 days 1.47%
60 to 89 days 1.08%
90 or more days 2.13%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,228,802.69
(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) 13.38%
(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 13,441,014.21
(xxii) Note Rate Class A 6.75000%
Class B 6.97000%
Class C 7.32000%
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
--------------------
Name: Patricia M. Garvey
Title: Vice President
|
|