-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Qe3vcRmVn1aze675xHYSBoaePNdN+RkD+T5ShAYe0ug7DHFQ1dkm+cB/YzviX6E3 k9tMH3V+vg58UDPw+lehyg== 0000889812-00-000942.txt : 20000224 0000889812-00-000942.hdr.sgml : 20000224 ACCESSION NUMBER: 0000889812-00-000942 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20000215 ITEM INFORMATION: ITEM INFORMATION: FILED AS OF DATE: 20000223 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHASE CREDIT CARD MASTER TRUST CENTRAL INDEX KEY: 0001004988 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 222382028 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 000-28338 FILM NUMBER: 551049 BUSINESS ADDRESS: STREET 1: 802 DELAWARE AVENUE CITY: WILMINGTON STATE: DE ZIP: 19801 BUSINESS PHONE: 3025755050 MAIL ADDRESS: STREET 1: 270 PARK AVENUE STREET 2: 40TH FLOOR CITY: NEW YORK STATE: NY ZIP: 10017 FORMER COMPANY: FORMER CONFORMED NAME: CHEMICAL MASTER CREDIT CARD TRUST I DATE OF NAME CHANGE: 19951219 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHASE MANHATTAN BANK /NY/ CENTRAL INDEX KEY: 0000835271 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 134994650 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 033-22687 FILM NUMBER: 551050 BUSINESS ADDRESS: STREET 1: 270 PARK AVE CITY: NEW YORK STATE: NY ZIP: 10017 BUSINESS PHONE: 2122706000 MAIL ADDRESS: STREET 1: 270 PARK AVE CITY: NEW YORK STATE: NY ZIP: 10017 FORMER COMPANY: FORMER CONFORMED NAME: CHEMICAL BANK DATE OF NAME CHANGE: 19930521 8-K 1 CURRENT REPORT 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 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 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 INDEX TO EXHIBITS Exhibit No. Description - ----------- ----------- 20.1 Monthly Reports with respect to the February 15, 2000 distribution EX-20.1 2 MONTHLY CERTIFICATEHOLDER'S STATEMENT Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1996-4
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Section 5.2 - Supplement Total - ---------------------------------------------------------------------------------------------------------------------- (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 - ----------------------------------------------------------------------------------------------------------------------
By: --------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1997-1
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Section 5.2 - Supplement Total - --------------------------------------------------------------------------------------------------------------- (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 - ---------------------------------------------------------------------------------------------------------------
By: ------------------------------------ Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1997-2
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - --------------------------------------------------------------------------------------------------------------- (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 - ---------------------------------------------------------------------------------------------------------------
By: ------------------------------------ Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1997-3
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Amortization Section 5.2 - Supplement Total - ---------------------------------------------------------------------------------------------------------- (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 - ----------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1997-4
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - -------------------------------------------------------------------------------------------------------------- (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 - --------------------------------------------------------------------------------------------------------------
By: ------------------------------------ Name: Patricia M. Garvey Title: Vice President Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1997-5
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ------------------------------------------------------------------------------------------------------------- (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 - -------------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1998-2
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Amortization Section 5.2 - Supplement Total - ---------------------------------------------------------------------------------------------------------------- (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 - ----------------------------------------------------------------------------------------------------------------
By: ----------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1998-3
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - --------------------------------------------------------------------------------------------------------------- (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 - ---------------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1998-5
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ------------------------------------------------------------------------------------------------------------ (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 - ------------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1998-6
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ------------------------------------------------------------------------------------------------------------- (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 - -------------------------------------------------------------------------------------------------------------
By: ----------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1999-1
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ------------------------------------------------------------------------------------------------------------- (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 - -------------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1999-2
Section 5.2 - Supplement Class A Class B Collateral - ------------------------------------------------------------------------------------------------------------------------------------ (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% - ------------------------------------------------------------------------------------------------------------------------------------ Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ------------------------------------------------------------------------------------------------------------- (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 - -------------------------------------------------------------------------------------------------------------
By: ------------------------------ Name: Patricia M. Garvey Title: Vice President Chase Manhattan Bank USA, N.A. Monthly Certificateholder's Statement Chase Credit Card Master Trust Series 1999-3
Distribution Date: 2/15/2000 Period Type: Revolving Section 5.2 - Supplement Total - ---------------------------------------------------------------------------------------------------------------------- (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% - ----------------------------------------------------------------------------------------------------------------------
By: ------------------------------------- Name: Patricia M. Garvey Title: Vice President -----END PRIVACY-ENHANCED MESSAGE-----