Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 04/15/2002
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,447,277.78 226,040.38 326,147.28 2,999,465.44
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 210,566,496.01 17,547,107.73 22,560,796.27 250,674,400.02
(iv) Collections of Finance Charge Receivables 19,575,510.78 1,631,283.24 2,097,385.48 23,304,179.50
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 6.43% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 6.43% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,333,778.06 611,144.68 785,765.43 8,730,688.16
(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) Net Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Short 0.00
(xxi) Available Funds 18,408,844.11 1,534,061.58 1,972,384.92 21,915,290.61
(xxii) Certificate Rate 2.03000% 2.25000% 2.52500%
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
Distribution Date: 04/15/2002
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,970,652.78 180,725.07 270,558.77 2,421,936.61
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 172,965,336.01 14,413,727.87 18,532,050.41 205,911,114.29
(iv) Collections of Finance Charge Receivables 16,079,883.85 1,339,985.66 1,722,849.36 19,142,718.87
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 5.28% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.28% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,024,174.83 502,012.82 645,449.05 7,171,636.70
(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) Net Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(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 15,121,550.52 1,260,124.83 1,620,170.51 18,001,845.85
(xxii) Certificate Rate 1.99000% 2.19000% 2.55000%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,064,333.33 97,305.56 138,392.86 1,300,031.75
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 90,242,784.01 7,520,232.00 9,668,869.82 107,431,885.83
(iv) Collections of Finance Charge Receivables 8,389,504.62 699,125.38 898,875.50 9,987,505.51
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.76% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.76% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,143,047.74 261,920.64 336,755.12 3,741,723.50
(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) Net Servicing Fee 500,000.00 41,666.67 53,571.43 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(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 7,889,504.62 657,458.72 845,304.08 9,392,267.41
(xxii) Certificate Rate 2.06000% 2.26000% 2.50000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-5
Distribution Date: 4/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 2,580,833.33 151,230.58 87,334.48 2,819,398.39
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 75,202,320.00 4,272,845.42 5,982,016.52 85,457,181.95
(iv) Collections of Finance Charge Receivables 6,991,253.85 397,229.06 556,123.75 7,944,606.66
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.19% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.19% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,619,206.45 148,818.07 208,346.45 2,976,370.97
(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) Net Servicing Fee 416,666.67 23,674.17 33,144.02 473,484.85
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 6,574,587.18 373,554.89 522,979.73 7,471,121.81
(xxii) Certificate Rate 6.19400% 6.38800% 2.55000%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 97,170.56 3,271,881.81
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 90,242,784.01 5,127,294.18 7,178,540.03 102,548,618.22
(iv) Collections of Finance Charge Receivables 8,389,504.62 476,663.69 667,359.67 9,533,527.98
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.63% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.63% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,143,047.74 178,577.50 250,019.92 3,571,645.16
(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) Net Servicing Fee 500,000.00 28,408.33 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(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 7,889,504.62 448,255.35 627,586.19 8,965,346.16
(xxii) Certificate Rate 6.00000% 6.15000% 2.55000%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,153,027.78 105,413.05 160,671.84 1,419,112.67
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 97,763,016.01 8,146,817.73 10,474,709.16 116,384,542.89
(iv) Collections of Finance Charge Receivables 9,088,630.00 757,376.51 973,791.11 10,819,797.63
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.99% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.99% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,404,968.38 283,743.87 364,821.53 4,053,533.79
(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) Net Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(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 8,546,963.34 712,238.18 915,754.84 10,174,956.36
(xxii) Certificate Rate 2.06000% 2.26000% 2.75000%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,209,000.00 112,409.50 177,887.08 1,499,296.57
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 97,763,016.01 8,146,817.73 10,474,709.16 116,384,542.89
(iv) Collections of Finance Charge Receivables 9,088,630.00 757,376.51 973,791.11 10,819,797.63
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.99% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.99% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,404,968.38 283,743.87 364,821.53 4,053,533.79
(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) Net Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.50%
(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 1.90000%
(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 8,550,885.93 712,238.18 915,754.84 10,178,878.95
(xxii) Certificate Rate 2.16000% 2.41000% 3.06206%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,330,416.67 123,246.53 207,589.29 1,661,252.48
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 112,803,480.01 9,400,290.00 12,086,087.17 134,289,857.17
(iv) Collections of Finance Charge Receivables 10,486,880.77 873,906.73 1,123,594.37 12,484,381.87
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 3.45% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.45% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,928,809.67 327,400.81 420,943.89 4,677,154.37
(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) Net Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 1.90000%
(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 9,861,880.77 821,823.40 1,056,630.08 11,740,334.26
(xxii) Certificate Rate 2.06000% 2.29000% 3.10000%
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
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 878,333.33 81,086.67 126,092.88 1,085,512.88
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 75,202,320.00 6,266,759.73 8,057,491.81 89,526,571.55
(iv) Collections of Finance Charge Receivables 6,991,253.85 582,595.17 749,072.24 8,322,921.26
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
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 2.30% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.30% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,619,206.45 218,263.71 280,632.76 3,118,102.92
(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) Net Servicing Fee 416,666.67 34,721.67 44,643.41 496,031.75
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.50%
(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 1.90000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 6,577,736.74 547,873.50 704,428.83 7,830,039.07
(xxii) Certificate Rate 2.04000% 2.26000% 2.80000%
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: 04/15/2002
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 115,597.95 5,112,806.49
(iii) Collections of Principal Receivables 145,277,345.83
(iv) Collections of Finance Charge Receivables 13,505,844.01
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 3.73%
Fixed Investor Percentage 3.73%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,059,835.40
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 804,925.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 12,700,919.01
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.85000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-1
Distribution Date: 04/15/2002
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 1,336,875.00
Class B Note Interest Requirement 121,093.75
Net Class C Note Interest Requirement 170,299.56 1,628,268.31
(iii) Collections of Principal Receivables 134,289,835.67
(iv) Collections of Finance Charge Receivables 12,484,379.87
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.45%
Fixed Investor Percentage 3.45%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,677,153.62
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 11,740,332.37
(xxii) Note Rate Class A 2.07000%
Class B 2.25000%
Class C 2.63000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-2
Distribution Date: 04/15/2002
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 1,550,000.00
Class B Note Interest Requirement 141,437.50
Net Class C Note Interest Requirement 200,208.99 1,891,646.49
(iii) Collections of Principal Receivables 161,147,893.04
(iv) Collections of Finance Charge Receivables 14,981,264.24
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 4.14%
Fixed Investor Percentage 4.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,612,587.49
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 892,857.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 14,088,406.74
(xxii) Note Rate Class A 2.00000%
Class B 2.19000%
Class C 2.58000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 04/15/2002
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 1,311,041.67
Class B Note Interest Requirement 121,093.75
Net Class C Note Interest Requirement 168,223.64 1,600,359.06
(iii) Collections of Principal Receivables 134,289,835.67
(iv) Collections of Finance Charge Receivables 12,484,379.87
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.45%
Fixed Investor Percentage 3.45%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,677,153.62
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 11,740,332.37
(xxii) Note Rate Class A 2.03000%
Class B 2.25000%
Class C 2.60000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-1
Distribution Date: 04/15/2002
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 1,254,260.00
Class B Note Interest Requirement 117,843.06
Net Class C Note Interest Requirement 170,030.44 1,542,133.50
(iii) Collections of Principal Receivables 127,843,944.01
(iv) Collections of Finance Charge Receivables 11,885,131.54
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 3.28%
Fixed Investor Percentage 3.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,452,650.96
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 708,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 11,176,798.21
(xxii) Note Rate Class A 2.04000%
Class B 2.30000%
Class C 2.75000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-2
Distribution Date: 04/15/2002
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 869,722.22
Class B Note Interest Requirement 81,086.67
Net Class C Note Interest Requirement 121,376.85 1,072,185.74
(iii) Collections of Principal Receivables 89,526,557.11
(iv) Collections of Finance Charge Receivables 8,322,919.92
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 2.30%
Fixed Investor Percentage 2.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,118,102.42
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 496,031.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 7,826,888.25
(xxii) Note Rate Class A 2.02000%
Class B 2.26000%
Class C 2.80000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-3
Distribution Date: 04/15/2002
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 1,272,291.67
Class B Note Interest Requirement 120,555.56
Net Class C Note Interest Requirement 178,603.08 1,571,450.30
(iii) Collections of Principal Receivables 134,289,835.67
(iv) Collections of Finance Charge Receivables 12,484,379.87
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.45%
Fixed Investor Percentage 3.45%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,677,153.62
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 11,740,332.37
(xxii) Note Rate Class A 1.97000%
Class B 2.24000%
Class C 2.75000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-4
Distribution Date: 04/15/2002
Period Type: Revolving
Section 5.2 - Supplement Total
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Distribution allocable to:
Class A Note Interest Requirement 1,464,243.67
Class B Note Interest Requirement 137,433.33
Net Class C Note Interest Requirement 203,910.83 1,805,587.83
(iii) Collections of Principal Receivables 150,404,640.01
(iv) Collections of Finance Charge Receivables 13,982,507.70
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.86%
Fixed Investor Percentage 3.86%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,238,412.90
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 13,149,174.36
(xxii) Note Rate Class A 5.50000%
Class B 2.28000%
Class C 2.80000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-5
Distribution Date: 04/15/2002
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 2,170,000.00
Class B Note Interest Requirement 212,479.17
Net Class C Note Interest Requirement 317,491.28 2,699,970.45
(iii) Collections of Principal Receivables 225,606,960.01
(iv) Collections of Finance Charge Receivables 20,973,761.55
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 5.79%
Fixed Investor Percentage 5.79%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,857,619.35
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 19,723,761.55
(xxii) Note Rate Class A 2.00000%
Class B 2.35000%
Class C 2.90000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-6
Distribution Date: 04/15/2002
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 1,762,040.00
Class B Note Interest Requirement 172,153.33
Net Class C Note Interest Requirement 263,293.04 2,197,486.37
(iii) Collections of Principal Receivables 180,485,568.01
(iv) Collections of Finance Charge Receivables 16,779,009.24
(v) Aggregate Amount of Principal Receivables 25,907,584,235.90
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 4.63%
Fixed Investor Percentage 4.63%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.87%
30 to 59 days 1.21%
60 to 89 days 0.88%
90 or more days 2.04%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,286,095.48
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,000,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.49%
(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 15,779,009.24
(xxii) Note Rate Class A 2.03000%
Class B 2.38000%
Class C 3.00000%
By:
--------------------------------------------
Name: Patricia M. Garvey
Title: Vice President