|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE>
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 09/15/2000
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 8,135,993.06 700,097.27 935,655.20 9,771,745.53
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 211,078,835.32 17,589,802.43 22,615,690.01 251,284,327.76
(iv) Collections of Finance Charge Receivables 23,386,238.46 1,948,842.07 2,505,679.54 27,840,760.07
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Adjusted Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Series
Floating Investor Percentage 7.96% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 7.96% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 6,519,216.43 543,264.93 698,490.58 7,760,971.94
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
(xiv) LIBOR 6.61875%
(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 22,219,571.80 1,851,620.40 2,380,678.99 26,451,871.19
(xxii) Certificate Rate 6.74875% 6.96875% 7.24375%
</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
Distribution Date: 09/15/2000
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 6,643,526.04 570,129.82 771,225.11 7,984,880.97
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 173,386,186.15 14,448,798.59 18,577,141.62 206,412,126.37
(iv) Collections of Finance Charge Receivables 19,210,124.45 1,600,838.14 2,058,233.19 22,869,195.77
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Adjusted Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Series
Floating Investor Percentage 6.54% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 6.54% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 5,355,070.64 446,254.33 573,759.12 6,375,084.10
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
(xiv) LIBOR 6.61875%
(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 18,251,791.12 1,520,977.30 1,955,554.34 21,728,322.76
(xxii) Certificate Rate 6.70875% 6.90875% 7.26875%
</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
Distribution Date: 09/15/2000
Period Type: Accumulation
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 85,227,000.00 51,136,364.00 136,363,364.00
(ii) Monthly Interest Distributed 0.00 458,095.13 306,862.57 764,957.70
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 226,155,894.98 12,849,725.64 17,989,714.65 256,995,335.28
(iv) Collections of Finance Charge Receivables 0.00 1,423,670.68 854,205.14 2,277,875.82
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 0.00 85,227,000.00 51,136,364.00 136,363,364.00
Adjusted Interest 0.00 85,227,000.00 51,136,364.00 136,363,364.00
Series
Floating Investor Percentage 0.65% 0.00% 62.50% 37.50% 100.00%
Fixed Investor Percentage 8.14% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
-------
Total Receivables 100.00%
(vii) Investor Default Amount 0.00 396,866.61 238,120.73 634,987.35
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 0.00 71,022.50 42,613.64 113,636.14
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 0.00 0.00 0.00 0.00
(xiv) LIBOR 6.61875%
(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 324.22 1,352,648.18 811,591.51 2,164,533.90
(xxii) Certificate Rate 6.30000% 6.45000% 7.11875%
</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
Distribution Date: 09/15/2000
Period Type: Amortization
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 19,225,000.00 0.00 1,901,373.63 21,126,373.63
(ii) Monthly Interest Distributed 2,189,818.13 125,016.08 94,185.84 2,409,020.05
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 37,692,649.16 3,141,003.84 4,038,548.44 44,872,201.44
(iv) Collections of Finance Charge Receivables 2,159,050.94 348,003.93 247,950.48 2,755,005.36
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 129,250,000.00 20,833,000.00 14,843,373.63 164,926,373.63
Adjusted Interest 129,250,000.00 20,833,000.00 14,843,373.63 164,926,373.63
Series
Floating Investor Percentage 0.79% 78.37% 12.63% 9.00% 100.00%
Fixed Investor Percentage 1.42% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 601,863.37 97,010.60 69,119.40 767,993.38
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 107,708.33 17,360.83 12,369.48 137,438.64
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.51%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 110,025,000.00 20,833,000.00 12,942,000.00 143,800,000.00
(xiv) LIBOR 6.61875%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 1,459,878.75 1,459,878.75
(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 7,888.77
(xix) Available Funds 3,519,110.13 330,643.10 235,581.00 4,085,334.23
(xx) Certificate Rate 6.77700% 6.96875% 7.36875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,502,354.17 300,473.96 396,149.56 4,198,977.68
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 90,462,357.99 7,538,529.83 9,692,395.61 107,693,283.43
(iv) Collections of Finance Charge Receivables 10,022,673.63 835,222.80 1,073,857.90 11,931,754.33
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
Adjusted Interest 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
Series
Floating Investor Percentage 3.41% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.41% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
-------
Total Receivables 100.00%
(vii) Investor Default Amount 2,793,949.90 232,829.16 299,351.78 3,326,130.84
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 500,000.00 41,666.67 53,571.43 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 50,000,000.00 64,285,715.00 714,285,715.00
(xiv) LIBOR 6.61875%
(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 9,522,673.63 793,556.14 1,020,286.47 11,336,516.23
(xxii) Certificate Rate 6.77875% 6.97875% 7.21875%
</TABLE>
By:
--------------------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
<PAGE>
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-5
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,580,833.33 151,230.58 248,946.08 2,981,009.99
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 75,385,298.33 4,283,241.88 5,996,571.65 85,665,111.86
(iv) Collections of Finance Charge Receivables 8,352,228.02 474,556.89 664,383.31 9,491,168.22
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
Adjusted Interest 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
Series
Floating Investor Percentage 2.71% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.71% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 2,328,291.58 132,288.87 185,205.44 2,645,785.89
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 416,666.67 23,674.17 33,144.02 473,484.85
(xi) Portfolio Yield (Net of Defaulted
Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A
Adjusted) 500,000,000.00 28,409,000.00 39,772,819.00 568,181,819.00
(xiv) LIBOR 6.61875%
(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 7,935,561.36 450,882.73 631,239.29 9,017,683.37
(xxii) Certificate Rate 6.19400% 6.38800% 7.26875%
</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
Distribution Date: 09/15/2000
Period Type: Amortization
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 0.00 394,313.19 523,590.39 917,903.57
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 120,616,477.32 10,051,272.60 12,923,294.61 143,591,044.53
(iv) Collections of Finance Charge Receivables 13,363,564.84 1,113,619.27 1,431,821.66 15,909,005.77
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
Adjusted Interest 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
Series
Floating Investor Percentage 4.55% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.55% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 3,725,266.53 310,435.77 399,138.81 4,434,841.11
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 666,666.67 55,555.00 71,429.13 793,650.79
(xi) Portfolio Yield (Net of Defaulted
Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A
Adjusted) 800,000,000.00 66,666,000.00 85,714,953.00 952,380,953.00
(xiv) LIBOR 6.61875%
(xv) Principal Funding Account Balance 0.00
(xvi) Interest Funding Account Balance 0.00 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 2,094.14
(xix) Available Funds 12,698,992.31 1,058,064.27 1,360,392.54 15,117,449.11
(xx) Certificate Rate 6.77452% 6.86875% 7.09375%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 295,878.09 3,470,589.34
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 90,462,357.99 5,139,769.64 7,196,006.48 102,798,134.11
(iv) Collections of Finance Charge Receivables 10,022,673.63 569,454.91 797,273.32 11,389,401.85
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Adjusted Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Series
Floating Investor Percentage 3.26% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 3.26% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
---------
Total Receivables 100.00%
(vii) Investor Default Amount 2,793,949.90 158,742.92 222,250.25 3,174,943.07
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 500,000.00 28,408.33 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted
Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A
Adjusted) 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
(xiv) LIBOR 6.61875%
(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 9,522,673.63 541,046.57 757,499.83 10,821,220.03
(xxii) Certificate Rate 6.00000% 6.15000% 7.26875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,794,217.01 325,509.45 443,659.11 4,563,385.58
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 98,000,887.83 8,166,640.14 10,500,195.67 116,667,723.63
(iv) Collections of Finance Charge Receivables 10,857,896.43 904,813.57 1,163,357.19 12,926,067.18
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
---------
Total Receivables 100.00%
(vii) Investor Default Amount 3,026,779.06 252,228.48 324,300.86 3,603,308.40
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 50,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.61875%
(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 10,316,229.76 859,675.23 1,105,320.92 12,281,225.91
(xxii) Certificate Rate 6.77875% 6.97875% 7.46875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,850,189.24 332,505.89 459,469.23 4,642,164.36
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 98,000,887.83 8,166,640.14 10,500,195.67 116,667,723.63
(iv) Collections of Finance Charge Receivables 10,857,896.43 904,813.57 1,163,357.19 12,926,067.18
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.70% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
-------
Total Receivables 100.00%
(vii) Investor Default Amount 3,026,779.06 252,228.48 324,300.86 3,603,308.40
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
(xiv) LIBOR 6.61875%
(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 10,316,229.76 859,675.23 1,105,320.92 12,281,225.91
(xxii) Certificate Rate 6.87875% 7.12875% 7.75738%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 4,377,942.71 377,207.03 534,109.93 5,289,259.67
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 113,077,947.49 9,423,162.29 12,115,494.40 134,616,604.18
(iv) Collections of Finance Charge Receivables 12,528,342.03 1,044,028.50 1,342,322.36 14,914,692.90
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Adjusted Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Series
Floating Investor Percentage 4.27% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.27% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 3,492,437.37 291,036.45 374,189.72 4,157,663.54
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
(xiv) LIBOR 6.61875%
(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 11,903,342.03 991,945.17 1,275,358.08 14,170,645.28
(xxii) Certificate Rate 6.77875% 7.00875% 7.81875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
Section 5.2 - Supplement Class A Class B Collateral Total
------------------------ ------- ------- ---------- -----
<S> <C> <C> <C> <C>
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,910,017.36 250,390.96 343,776.02 3,504,184.34
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 75,385,298.33 6,282,007.68 8,077,096.88 89,744,402.89
(iv) Collections of Finance Charge Receivables 8,352,228.02 696,007.87 894,892.72 9,943,128.61
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
Adjusted Interest 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
Series
Floating Investor Percentage 2.84% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.84% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
---------
Total Receivables 100.00%
(vii) Investor Default Amount 2,328,291.58 194,021.19 249,462.92 2,771,775.70
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Servicing Fee 416,666.67 34,721.67 44,643.41 496,031.75
(xi) Portfolio Yield (Net of Defaulted Receivables) 14.46%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 500,000,000.00 41,666,000.00 53,572,096.00 595,238,096.00
(xiv) LIBOR 6.61875%
(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 7,935,561.36 661,286.20 850,249.31 9,447,096.86
(xxii) Certificate Rate 6.75875% 6.97875% 7.51875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
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 387,434.03 5,384,642.57
(iii) Collections of Principal Receivables 145,630,827.02
(iv) Collections of Finance Charge Receivables 16,135,001.14
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 4.61%
Fixed Investor Percentage 4.61%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
--------
Total Receivables 100.00%
(vii) Investor Default Amount 4,497,840.25
(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) 14.46%
(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 15,330,076.14
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 7.56875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
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 4,384,401.04
Class B Note Interest Requirement 375,054.25
Net Class C Note Interest Requirement 459,466.90 5,218,922.20
(iii) Collections of Principal Receivables 134,616,582.62
(iv) Collections of Finance Charge Receivables 14,914,690.51
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 4.27%
Fixed Investor Percentage 4.27%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
---------
Total Receivables 100.00%
(vii) Investor Default Amount 4,157,662.88
(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) 14.46%
(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 14,170,643.01
(xxii) Note Rate Class A 6.78875%
Class B 6.96875%
Class C 7.34875%
</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
Distribution Date: 09/15/2000
Period Type: Revolving
<TABLE>
<CAPTION>
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 5,207,031.25
Class B Note Interest Requirement 446,190.10
Net Class C Note Interest Requirement 547,212.18 6,200,433.54
(iii) Collections of Principal Receivables 161,539,989.60
(iv) Collections of Finance Charge Receivables 17,897,638.64
(v) Aggregate Amount of Principal Receivables 20,932,547,668.82
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 5.12%
Fixed Investor Percentage 5.12%
(vi) Receivables Delinquent (As % of Total
Receivables)
Current 96.14%
30 to 59 days 1.29%
60 to 89 days 0.88%
90 or more days 1.69%
---------
Total Receivables 100.00%
(vii) Investor Default Amount 4,989,198.24
(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) 14.46%
(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 17,004,781.14
(xxii) Note Rate Class A 6.71875%
Class B 6.90875%
Class C 7.29875%
</TABLE>
By:
-------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
|
|