|
|
|
|
|
|
|
|
|
|
Previous: CHASE MANHATTAN BANK /NY/, 8-K, 2000-02-23 |
Next: CHASE MANHATTAN BANK /NY/, 8-K, 2000-02-23 |
<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: February 15, 2000
CHASE CREDIT CARD MASTER TRUST
(formerly known as "Chemical Master Credit Card Trust I")
Series 1996-4, Series 1997-1, Series 1997-2, Series 1997-3, Series
1997-4, Series 1997-5, Series 1998-2, Series 1998-3,
Series 1998-5, Series 1998-6, Series 1999-1, 1999-2 and 1999-3
-------------------------------------------------------------------
(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 (Commission File Number) (IRS Employer
jurisdiction Identification No.)
of incorporation)
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 22 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
September 1, 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 February 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, 1997-2, 1997-3, 1997-4, 1997-5, 1998-2, 1998-3, 1998-5, 1998-6, 1999-1,
1999-2 and 1999-3 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 February 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: February 23, 2000
The Chase Manhattan Bank,
as Servicer
By: /s/ Patrick Margey
-----------------------------------
Name: Patrick Margey
Title: Vice President
<PAGE>
INDEX TO EXHIBITS
Exhibit No. Description
- ----------- -----------
20.1 Monthly Reports with respect to the
February 15, 2000 distribution
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 6,448,944.44 557,371.82 748,711.66
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 186,107,323.23 15,508,854.98 19,940,158.97
(iv) Collections of Finance Charge Receivables 21,300,661.18 1,775,044.96 2,282,223.84
(v) Aggregate Amount of Principal Receivables
Investor Interest 1,400,000,000.00 116,666,000.00 150,000,666.67
Adjusted Interest 1,400,000,000.00 116,666,000.00 150,000,666.67
Series
Floating Investor Percentage 8.64% 84.00% 7.00% 9.00%
Fixed Investor Percentage 8.64% 84.00% 7.00% 9.00%
(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 7,115,445.91 592,950.44 762,372.59
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,400,000,000.00 116,666,000.00 150,000,666.67
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 20,133,994.51 1,677,823.29 2,157,223.29
(xxii) Certificate Rate 5.92250% 6.14250% 6.41750%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Section 5.2 - Supplement Total
- ----------------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 7,755,027.92
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 221,556,337.18
(iv) Collections of Finance Charge Receivables 25,357,929.98
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 1,666,666,666.67
Adjusted Interest 1,666,666,666.67
Series
Floating Investor Percentage 8.64% 100.00%
Fixed Investor Percentage 8.64% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
-------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,470,768.94
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,666,666,666.67
(xiv) LIBOR 5.79250%
(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 23,969,041.09
(xxii) Certificate Rate
- ----------------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 5,261,569.44 453,369.95 617,407.92
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 152,873,872.65 12,739,445.08 16,379,387.80
(iv) Collections of Finance Charge Receivables 17,496,971.68 1,458,075.90 1,874,680.61
(v) Aggregate Amount of Principal Receivables
Investor Interest 1,150,000,000.00 95,833,000.00 123,214,619.00
Adjusted Interest 1,150,000,000.00 95,833,000.00 123,214,619.00
Series
Floating Investor Percentage 7.10% 84.00% 7.00% 9.00%
Fixed Investor Percentage 7.10% 84.00% 7.00% 9.00%
(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 5,844,830.57 487,067.52 626,233.54
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,150,000,000.00 95,833,000.00 123,214,619.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 16,538,638.35 1,378,215.07 1,772,001.76
(xxii) Certificate Rate 5.88250% 6.08250% 6.44250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Section 5.2 - Supplement Total
- ---------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 6,332,347.32
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 181,992,705.53
(iv) Collections of Finance Charge Receivables 20,829,728.20
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 1,369,047,619.00
Adjusted Interest 1,369,047,619.00
Series
Floating Investor Percentage 7.10% 100.00%
Fixed Investor Percentage 7.10% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,958,131.63
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,369,047,619.00
(xiv) LIBOR 5.79250%
(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 19,688,855.18
(xxii) Certificate Rate
- ---------------------------------------------------------------------------------------------------------------
</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 1997-2
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 7,875,000.00 458,095.13 577,998.50
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 199,400,703.46 11,329,549.17 15,861,455.91
(iv) Collections of Finance Charge Receivables 22,822,136.98 1,296,708.18 1,815,401.42
(v) Aggregate Amount of Principal Receivables
Investor Interest 1,500,000,000.00 85,227,000.00 119,318,455.00
Adjusted Interest 1,500,000,000.00 85,227,000.00 119,318,455.00
Series
Floating Investor Percentage 8.83% 88.00% 5.00% 7.00%
Fixed Investor Percentage 8.83% 88.00% 5.00% 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 7,623,692.04 433,162.93 606,431.44
(viii) Investor Charge-Offs 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 1,250,000.00 71,022.50 99,432.05
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,500,000,000.00 85,227,000.00 119,318,455.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 21,572,136.98 1,225,685.68 1,715,969.37
(xxii) Certificate Rate 6.30000% 6.45000% 6.29250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- ---------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 8,911,093.62
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 226,591,708.54
(iv) Collections of Finance Charge Receivables 25,934,246.58
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 1,704,545,455.00
Adjusted Interest 1,704,545,455.00
Series
Floating Investor Percentage 8.83% 100.00%
Fixed Investor Percentage 8.83% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,663,286.41
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 1,420,454.55
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,704,545,455.00
(xiv) LIBOR 5.79250%
(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 24,513,792.03
(xxii) Certificate Rate
- ---------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 0.00 99,529.66 94,882.86
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 33,233,450.58 2,769,409.90 3,560,771.21
(iv) Collections of Finance Charge Receivables 2,551,514.91 316,969.05 283,696.22
(v) Aggregate Amount of Principal Receivables
Investor Interest 167,700,000.00 20,833,000.00 18,646,120.88
Adjusted Interest 167,700,000.00 20,833,000.00 18,646,120.88
Series
Floating Investor Percentage 1.07% 80.94% 10.06% 9.00%
Fixed Investor Percentage 1.54% 84.00% 7.00% 9.00%
(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 852,328.77 105,882.92 94,768.19
(viii) Investor Charge-Offs 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 139,750.00 17,360.83 15,538.43
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 167,700,000.00 20,833,000.00 18,646,120.88
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvi) Interest Funding Account Balance 947,085.75
(xvi) Accumulation Shortfall
(xvii) Principal Funding Investment Proceeds
(xviii) Principal Investment Funding Shortfall
(xix) Interest Funding Account Investment Proceeds
(xix) Available Funds 2,415,630.66 299,608.22 268,157.78
(xx) Certificate Rate 6.77700% 6.14250% 6.54250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Amortization
Section 5.2 - Supplement Total
- ----------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 194,412.52
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 39,563,631.69
(iv) Collections of Finance Charge Receivables 3,152,180.18
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 207,179,120.88
Adjusted Interest 207,179,120.88
Series
Floating Investor Percentage 1.07% 100.00%
Fixed Investor Percentage 1.54% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 1,052,979.88
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 172,649.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.18%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 207,179,120.88
(xiv) LIBOR 5.79250%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 947,085.75
(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 3,865.75
(xix) Available Funds 2,983,396.67
(xx) Certificate Rate
- ----------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,777,833.33 239,263.89 316,500.00
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 79,760,281.38 6,646,690.12 8,545,744.53
(iv) Collections of Finance Charge Receivables 9,128,854.79 760,737.90 978,091.60
(v) Aggregate Amount of Principal Receivables
Investor Interest 600,000,000.00 50,000,000.00 64,285,715.00
Adjusted Interest 600,000,000.00 50,000,000.00 64,285,715.00
Series
Floating Investor Percentage 3.70% 84.00% 7.00% 9.00%
Fixed Investor Percentage 3.70% 84.00% 7.00% 9.00%
(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 3,049,476.82 254,123.07 326,729.66
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 50,000,000.00 64,285,715.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 8,628,854.79 719,071.23 924,520.17
(xxii) Certificate Rate 5.95250% 6.15250% 6.39250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- --------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 3,333,597.23
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 94,952,716.03
(iv) Collections of Finance Charge Receivables 10,867,684.29
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 714,285,715.00
Adjusted Interest 714,285,715.00
Series
Floating Investor Percentage 3.70% 100.00%
Fixed Investor Percentage 3.70% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,630,329.55
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 714,285,715.00
(xiv) LIBOR 5.79250%
(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 10,272,446.19
(xxii) Certificate Rate
- --------------------------------------------------------------------------------------------------------------
</TABLE>
By:
------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-5
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,580,833.33 151,230.58 199,294.97
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 66,466,901.15 3,776,516.39 5,287,152.06
(iv) Collections of Finance Charge Receivables 7,607,378.99 432,236.06 605,133.82
(v) Aggregate Amount of Principal Receivables
Investor Interest 500,000,000.00 28,409,000.00 39,772,819.00
Adjusted Interest 500,000,000.00 28,409,000.00 39,772,819.00
Series
Floating Investor Percentage 2.94% 88.00% 5.00% 7.00%
Fixed Investor Percentage 2.94% 88.00% 5.00% 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 2,541,230.68 144,387.64 202,143.82
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 28,409,000.00 39,772,819.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 7,190,712.33 408,561.89 571,989.80
(xxii) Certificate Rate 6.19400% 6.38800% 6.44250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 2,931,358.88
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 75,530,569.60
(iv) Collections of Finance Charge Receivables 8,644,748.87
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 568,181,819.00
Adjusted Interest 568,181,819.00
Series
Floating Investor Percentage 2.94% 100.00%
Fixed Investor Percentage 2.94% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,887,762.14
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 473,484.85
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 568,181,819.00
(xiv) LIBOR 5.79250%
(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 8,171,264.02
(xxii) Certificate Rate
- -------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 11,729,771.11 313,311.68 417,836.59
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 106,347,041.85 8,862,164.86 11,394,414.62
(iv) Collections of Finance Charge Receivables 12,171,806.39 1,014,307.06 1,304,132.27
(v) Aggregate Amount of Principal Receivables
Investor Interest 800,000,000.00 66,666,000.00 85,714,953.00
Adjusted Interest 800,000,000.00 66,666,000.00 85,714,953.00
Series
Floating Investor Percentage 4.94% 84.00% 7.00% 9.00%
Fixed Investor Percentage 4.94% 84.00% 7.00% 9.00%
(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 4,065,969.09 338,827.37 435,642.94
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 800,000,000.00 66,666,000.00 85,714,953.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvi) Interest Funding Account Balance 8,070,662.67
(xvi) Accumulation Shortfall
(xvii) Principal Funding Investment Proceeds
(xviii) Principal Investment Funding Shortfall
(xix) Interest Funding Account Investment Proceeds
(xix) Available Funds 19,610,915.41 958,752.06 1,232,703.14
(xx) Certificate Rate 5.88071% 6.04250% 6.26750%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Amortization
Section 5.2 - Supplement Total
- ----------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 12,460,919.38
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 126,603,621.33
(iv) Collections of Finance Charge Receivables 14,490,245.71
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 952,380,953.00
Adjusted Interest 952,380,953.00
Series
Floating Investor Percentage 4.94% 100.00%
Fixed Investor Percentage 4.94% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
-------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,840,439.40
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 793,650.79
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.20%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 952,380,953.00
(xiv) LIBOR 5.79250%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 8,070,662.67
(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 35,113.02
(xix) Available Funds 21,802,370.60
(xx) Certificate Rate
- ----------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 236,572.74
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest
(iii) Collections of Principal Receivables 79,760,281.38 4,531,713.32 6,344,688.71
(iv) Collections of Finance Charge Receivables 9,128,854.79 518,671.10 726,172.74
(v) Aggregate Amount of Principal Receivables
Investor Interest 600,000,000.00 34,090,000.00 47,728,182.00
Adjusted Interest 600,000,000.00 34,090,000.00 47,728,182.00
Series
Floating Investor Percentage 3.53% 88.00% 5.00% 7.00%
Fixed Investor Percentage 3.53% 88.00% 5.00% 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 3,049,476.82 173,261.11 242,576.64
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 34,090,000.00 47,728,182.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 8,628,854.79 490,262.77 686,399.25
(xxii) Certificate Rate 6.00000% 6.15000% 6.44250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- ---------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 3,411,283.99
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 90,636,683.42
(iv) Collections of Finance Charge Receivables 10,373,698.63
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 681,818,182.00
Adjusted Interest 681,818,182.00
Series
Floating Investor Percentage 3.53% 100.00%
Fixed Investor Percentage 3.53% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,465,314.57
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 681,818,182.00
(xiv) LIBOR 5.79250%
(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 9,805,516.81
(xxii) Certificate Rate
- ---------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,009,319.44 259,199.36 355,968.72
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 86,406,971.50 7,200,492.34 9,257,978.45
(iv) Collections of Finance Charge Receivables 9,889,592.69 824,122.58 1,059,609.36
(v) Aggregate Amount of Principal Receivables
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00
Series
Floating Investor Percentage 4.01% 84.00% 7.00% 9.00%
Fixed Investor Percentage 4.01% 84.00% 7.00% 9.00%
(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 3,303,599.89 275,296.60 353,960.52
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,347,926.02 778,984.25 1,001,573.09
(xxii) Certificate Rate 5.95250% 6.15250% 6.64250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 3,624,487.52
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 102,865,442.29
(iv) Collections of Finance Charge Receivables 11,773,324.64
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 773,809,524.00
Adjusted Interest 773,809,524.00
Series
Floating Investor Percentage 4.01% 100.00%
Fixed Investor Percentage 4.01% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,932,857.01
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 773,809,524.00
(xiv) LIBOR 5.79250%
(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 11,128,483.37
(xxii) Certificate Rate
- ------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,059,875.00 265,518.72 370,508.29
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 86,406,971.50 7,200,492.34 9,257,978.45
(iv) Collections of Finance Charge Receivables 9,889,592.69 824,122.58 1,059,609.36
(v) Aggregate Amount of Principal Receivables
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00
Series
Floating Investor Percentage 4.01% 84.00% 7.00% 9.00%
Fixed Investor Percentage 4.01% 84.00% 7.00% 9.00%
(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 3,303,599.89 275,296.60 353,960.52
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 9,347,926.02 778,984.25 1,001,573.09
(xxii) Certificate Rate 6.05250% 6.30250% 6.93592%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 3,695,902.01
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 102,865,442.29
(iv) Collections of Finance Charge Receivables 11,773,324.64
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 773,809,524.00
Adjusted Interest 773,809,524.00
Series
Floating Investor Percentage 4.01% 100.00%
Fixed Investor Percentage 4.01% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,932,857.01
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 773,809,524.00
(xiv) LIBOR 5.79250%
(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 11,128,483.37
(xxii) Certificate Rate
- -------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,472,291.67 300,538.19 430,781.25
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 99,700,351.73 8,308,362.64 10,682,180.56
(iv) Collections of Finance Charge Receivables 11,411,068.49 950,922.37 1,222,614.48
(v) Aggregate Amount of Principal Receivables
Investor Interest 750,000,000.00 62,500,000.00 80,357,143.00
Adjusted Interest 750,000,000.00 62,500,000.00 80,357,143.00
Series
Floating Investor Percentage 4.63% 84.00% 7.00% 9.00%
Fixed Investor Percentage 4.63% 84.00% 7.00% 9.00%
(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 3,811,846.02 317,653.84 408,412.07
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 750,000,000.00 62,500,000.00 80,357,143.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 10,786,068.49 898,839.04 1,155,650.20
(xxii) Certificate Rate 5.95250% 6.18250% 6.99250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 4,203,611.11
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 118,690,894.94
(iv) Collections of Finance Charge Receivables 13,584,605.35
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 892,857,143.00
Adjusted Interest 892,857,143.00
Series
Floating Investor Percentage 4.63% 100.00%
Fixed Investor Percentage 4.63% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,537,911.93
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 892,857,143.00
(xiv) LIBOR 5.79250%
(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 12,840,557.73
(xxii) Certificate Rate
- -------------------------------------------------------------------------------------------------------------
</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>
Section 5.2 - Supplement Class A Class B Collateral
- ------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,307,083.33 199,383.38 276,079.86
Deficiency Amounts 0.00 0.00
Additional Interest 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 66,466,901.15 5,538,819.81 7,121,542.42
(iv) Collections of Finance Charge Receivables 7,607,378.99 633,938.11 815,086.48
(v) Aggregate Amount of Principal Receivables
Investor Interest 500,000,000.00 41,666,000.00 53,572,096.00
Adjusted Interest 500,000,000.00 41,666,000.00 53,572,096.00
Series
Floating Investor Percentage 3.08% 84.00% 7.00% 9.00%
Fixed Investor Percentage 3.08% 84.00% 7.00% 9.00%
(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 2,541,230.68 211,765.84 272,278.11
(viii) Investor Charge-Offs 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
(xi) Portfolio Yield (Net of Defaulted Receivables)
(xii) Reallocated Monthly Principal 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 41,666,000.00 53,572,096.00
(xiv) LIBOR
(xv) Principal Funding Account Balance
(xvii) Accumulation Shortfall
(xviii) Principal Funding Investment Proceeds
(xx) Principal Investment Funding Shortfall
(xxi) Available Funds 7,190,712.33 599,216.44 770,443.06
(xxii) Certificate Rate 5.93250% 6.15250% 6.69250%
- ------------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Distribution Date: 2/15/2000
Period Type: Revolving
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------
<S> <C>
(i) Monthly Principal Distributed 0.00
(ii) Monthly Interest Distributed 2,782,546.58
Deficiency Amounts 0.00
Additional Interest 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 79,127,263.38
(iv) Collections of Finance Charge Receivables 9,056,403.58
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 595,238,096.00
Adjusted Interest 595,238,096.00
Series
Floating Investor Percentage 3.08% 100.00%
Fixed Investor Percentage 3.08% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
--------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,025,274.62
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions
(x) Servicing Fee 496,031.75
(xi) Portfolio Yield (Net of Defaulted Receivables) 12.16%
(xii) Reallocated Monthly Principal 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 595,238,096.00
(xiv) LIBOR 5.79250%
(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 8,560,371.83
(xxii) Certificate Rate
- -------------------------------------------------------------------------------------------------------------
</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: 2/15/2000
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 309,505.97 5,306,714.51
(iii) Collections of Principal Receivables 128,402,088.99
(iv) Collections of Finance Charge Receivables 14,696,086.89
(v) Aggregate Amount of Principal Receivables 19,295,629,355.22
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 5.01%
Fixed Investor Percentage 5.01%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.81%
30 to 59 days 1.27%
60 to 89 days 0.91%
90 or more days 2.01%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,909,200.25
(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) 12.16%
(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 13,891,161.89
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 6.74250%
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>
By:
-------------------------------------
Name: Patricia M. Garvey
Title: Vice President
|
|