Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 5/15/2002
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 2,321,666.67 214,859.88 310,626.38 2,847,152.93
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 208,507,128.55 17,375,494.76 22,340,148.78 248,222,772.09
(iv) Collections of Finance
Charge Receivables 17,744,093.56 1,478,666.01 1,901,161.33 21,123,920.90
(v) Aggregate Amount of
Principal Receivables 28,434,095,323.53
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 5.86% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.86% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,670,772.14 555,894.50 714,728.76 7,941,395.41
(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) 9.49%
(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 1.86000%
(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 16,577,426.89 1,381,444.35 1,776,160.78 19,735,032.02
(xxii) Certificate Rate 1.99000% 2.21000% 2.48500%
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:5/15/2002
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 1,868,750.00 171,700.79 257,723.91 2,298,174.70
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 171,273,712.74 14,272,759.75 18,350,804.57 203,897,277.06
(iv) Collections of Finance
Charge Receivables 14,575,505.42 1,214,621.23 1,561,665.52 17,351,792.17
(v) Aggregate Amount of
Principal Receivables 28,434,095,323.53
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 4.81% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.81% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,479,562.83 456,628.65 587,097.61 6,523,289.09
(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) 9.49%
(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 1.86000%
(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 13,617,172.09 1,134,760.39 1,458,986.67 16,210,919.16
(xxii) Certificate Rate 1.95000% 2.15000% 2.51000%
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: 5/15/2002
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 1,010,000.00 92,500.00 131,785.72 1,234,285.72
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 89,360,197.95 7,446,683.16 9,574,307.03 106,381,188.14
(iv) Collections of Finance Charge Receivables 7,604,611.53 633,717.63 814,779.82 9,053,108.97
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.51% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.51% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,858,902.35 238,241.86 306,310.97 3,403,455.18
(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) 9.49%
(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 1.86000%
(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 7,104,611.53 592,050.96 761,208.39 8,457,870.87
(xxii) Certificate Rate 2.02000% 2.22000% 2.46000%
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: 5/15/2002
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 83,191.48 2,815,255.39
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 74,466,831.63 4,231,056.44 5,923,511.63 84,621,399.70
(iv) Collections of Finance Charge Receivables 6,337,176.27 360,065.68 504,094.73 7,201,336.68
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.00% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.00% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,382,418.62 135,364.26 189,511.01 2,707,293.89
(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) Net Servicing Fee 416,666.67 23,674.17 33,144.02 473,484.85
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.49%
(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 1.86000%
(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 5,920,509.60 336,391.51 470,950.71 6,727,851.83
(xxii) Certificate Rate 6.19400% 6.38800% 2.51000%
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: 5/15/2002
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 92,445.08 3,267,156.33
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 89,360,197.95 5,077,148.58 7,108,332.99 101,545,679.52
(iv) Collections of Finance Charge Receivables 7,604,611.53 432,068.68 604,923.80 8,641,604.01
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.40% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.40% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,858,902.35 162,433.30 227,417.02 3,248,752.67
(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) 9.49%
(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 1.86000%
(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 7,104,611.53 403,660.34 565,150.32 8,073,422.19
(xxii) Certificate Rate 6.00000% 6.15000% 2.51000%
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: 5/15/2002
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 1,094,166.67 100,207.10 153,167.43 1,347,541.20
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 96,806,881.11 8,067,140.80 10,372,265.15 115,246,287.07
(iv) Collections of Finance Charge Receivables 8,238,329.15 686,518.98 882,686.58 9,807,534.71
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.72% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.72% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,097,144.21 258,092.17 331,840.06 3,687,076.44
(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) 9.49%
(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 1.86000%
(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 7,696,662.49 641,380.65 824,650.31 9,162,693.44
(xxii) Certificate Rate 2.02000% 2.22000% 2.71000%
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: 5/15/2002
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ---------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 650,000,000.00 0.00 46,429,238.00 696,429,238.00
(ii) Monthly Interest Distributed 1,148,333.33 106,977.85 170,050.19 1,425,361.38
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 96,806,881.11 8,067,140.80 10,372,265.15 115,246,287.07
(iv) Collections of Finance Charge Receivables 8,238,329.15 686,518.98 882,686.58 9,807,534.71
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.72% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.72% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,097,144.21 258,092.17 331,840.06 3,687,076.44
(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) 9.50%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 0.00 54,166,000.00 23,214,286.00 77,380,286.00
(xiv) LIBOR 1.86000%
(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 7,701,686.11 641,380.65 824,650.31 9,167,717.06
(xxii) Certificate Rate 2.12000% 2.37000% 3.02590%
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: 5/15/2002
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 1,262,500.00 117,187.50 198,214.29 1,577,901.79
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 111,700,247.44 9,308,353.95 11,967,883.68 132,976,485.07
(iv) Collections of Finance Charge Receivables 9,505,764.41 792,147.03 1,018,474.76 11,316,386.20
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 3.14% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.14% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,573,627.93 297,802.33 382,888.71 4,254,318.97
(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 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.49%
(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 1.86000%
(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 8,880,764.41 740,063.70 951,510.47 10,572,338.58
(xxii) Certificate Rate 2.02000% 2.25000% 3.06000%
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: 5/15/2002
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 833,333.33 77,082.10 120,239.63 1,030,655.06
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 74,466,831.63 6,205,470.01 7,978,688.51 88,650,990.14
(iv) Collections of Finance Charge Receivables 6,337,176.27 528,089.57 678,991.63 7,544,257.48
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
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 2.09% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.09% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,382,418.62 198,531.71 255,262.32 2,836,212.65
(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) 9.50%
(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 1.86000%
(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 5,924,374.03 493,367.91 634,348.22 7,052,090.16
(xxii) Certificate Rate 2.00000% 2.22000% 2.76000%
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: 5/15/2002
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 98,602.15 5,095,810.69
(iii) Collections of Principal Receivables 143,856,514.67
(iv) Collections of Finance Charge Receivables 12,242,283.86
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 3.40%
Fixed Investor Percentage 3.40%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,602,403.94
(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) 9.49%
(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 11,437,358.86
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.81000%
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: 5/15/2002
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 1,268,750.00
Class B Note Interest Requirement 115,104.17
Net Class C Note Interest Requirement 159,635.53 1,543,489.70
(iii) Collections of Principal Receivables 132,976,463.77
(iv) Collections of Finance Charge Receivables 11,316,384.39
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,254,318.29
(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) 9.49%
(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 10,572,336.89
(xxii) Note Rate Class A 2.03000%
Class B 2.21000%
Class C 2.59000%
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: 5/15/2002
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 1,470,000.00
Class B Note Interest Requirement 134,375.00
Net Class C Note Interest Requirement 187,546.02 1,791,921.02
(iii) Collections of Principal Receivables 159,571,845.88
(iv) Collections of Finance Charge Receivables 13,579,668.87
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 3.77%
Fixed Investor Percentage 3.77%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,105,184.81
(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) 9.49%
(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 12,686,811.37
(xxii) Note Rate Class A 1.96000%
Class B 2.15000%
Class C 2.54000%
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: 5/15/2002
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 1,243,750.00
Class B Note Interest Requirement 115,104.17
Net Class C Note Interest Requirement 157,626.55 1,516,480.71
(iii) Collections of Principal Receivables 132,976,463.77
(iv) Collections of Finance Charge Receivables 11,316,384.39
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,254,318.29
(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) 9.49%
(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 10,572,336.89
(xxii) Note Rate Class A 1.99000%
Class B 2.21000%
Class C 2.56000%
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: 5/15/2002
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 1,190,000.00
Class B Note Interest Requirement 112,058.33
Net Class C Note Interest Requirement 159,623.25 1,461,681.58
(iii) Collections of Principal Receivables 126,593,613.76
(iv) Collections of Finance Charge Receivables 10,773,199.66
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.99%
Fixed Investor Percentage 2.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,050,111.66
(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) 9.49%
(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 10,064,866.33
(xxii) Note Rate Class A 2.00000%
Class B 2.26000%
Class C 2.71000%
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: 5/15/2002
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 825,000.00
Class B Note Interest Requirement 77,082.10
Net Class C Note Interest Requirement 114,014.43 1,016,096.53
(iii) Collections of Principal Receivables 88,650,975.85
(iv) Collections of Finance Charge Receivables 7,544,256.26
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 2.09%
Fixed Investor Percentage 2.09%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,836,212.19
(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) 9.49%
(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 7,048,224.59
(xxii) Note Rate Class A 1.98000%
Class B 2.22000%
Class C 2.76000%
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: 5/15/2002
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 1,206,250.00
Class B Note Interest Requirement 114,583.33
Net Class C Note Interest Requirement 167,671.17 1,488,504.51
(iii) Collections of Principal Receivables 132,976,463.77
(iv) Collections of Finance Charge Receivables 11,316,384.39
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,254,318.29
(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) 9.49%
(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 10,572,336.89
(xxii) Note Rate Class A 1.93000%
Class B 2.20000%
Class C 2.71000%
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: 5/15/2002
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 1,389,010.00
Class B Note Interest Requirement 130,666.67
Net Class C Note Interest Requirement 191,542.06 1,711,218.73
(iii) Collections of Principal Receivables 148,933,663.25
(iv) Collections of Finance Charge Receivables 12,674,352.54
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.52%
Fixed Investor Percentage 3.52%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,764,837.25
(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) 9.49%
(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 11,841,019.21
(xxii) Note Rate Class A 5.50000%
Class B 2.24000%
Class C 2.76000%
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: 5/15/2002
Period Type: Revolving
Section 5.2 - Supplement Total
Monthly Principal Distributed 0.00 0.00
Monthly Interest Distributed
Class A Note Interest Requirement 2,058,000.00
Class B Note Interest Requirement 202,125.00
Net Class C Note Interest Requirement 298,563.14 2,558,688.14
Collections of Principal Receivables 223,400,494.88
Collections of Finance Charge Receivables 19,011,528.81
Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 5.28%
Fixed Investor Percentage 5.28%
Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
--------------------
Total Receivables 100.00%
Investor Default Amount 7,147,255.87
Investor Charge-Offs 0.00
Reimbursed Investor Charge-Offs 0.00
Net Servicing Fee 1,250,000.00
Portfolio Yield (Net of Defaulted Receivables) 9.49%
Reallocated Monthly Principal 0.00
Accumulation Shortfall 0.00
Principal Funding Investment Proceeds 0.00
Principal Funding Investment Shortfall 0.00
Available Investor Finance Charge Collections 17,761,528.81
Note Rate Class A 1.96000%
Class B 2.31000%
Class C 2.86000%
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: 5/15/2002
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 1,671,600.00
Class B Note Interest Requirement 163,800.00
Net Class C Note Interest Requirement 247,850.52 2,083,250.52
(iii) Collections of Principal Receivables 178,720,395.90
(iv) Collections of Finance Charge Receivables 15,209,223.05
(v) Aggregate Amount of Principal Receivables 28,434,095,323.53
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 4.22%
Fixed Investor Percentage 4.22%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,717,804.70
(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) 9.49%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall -577,495,874.49
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 14,209,223.05
(xxii) Note Rate Class A 1.99000%
Class B 2.34000%
Class C 2.96000%
By:
---------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-1
Distribution Date: 5/15/2002
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 3,004,490.37
Class B Note Interest Requirement 285,899.20
Net Class C Note Interest Requirement 431,064.60 3,721,454.17
(iii) Collections of Principal Receivables 237,946,033.83
(iv) Collections of Finance Charge Receivables 20,749,162.70
(v) Aggregate Amount of Principal Receivables April 1 28,434,095,323.53
Aggregate Amount of Principal Receivables to begin 3/13/02 26,233,975,562.77
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3/13-3/31/02 3.81%
Floating Investor Percentage 3.52%
Fixed Investor Percentage 3.52%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,908,912.79
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,361,111.11
(xi) Portfolio Yield (Net of Defaulted Receivables) substitute Series 2001-6 Portfolio Yield 9.49%
(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 19,388,051.59
(xxii) Note Rate Class A 2.04387%
Class B 2.33387%
Class C 2.92387%
By:
---------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-2
Distribution Date: 5/15/2002
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 2,753,820.91
Class B Note Interest Requirement 262,260.63
Net Class C Note Interest Requirement 394,669.72 3,410,751.26
(iii) Collections of Principal Receivables April 2-30 194,925,033.01
(iv) Collections of Finance Charge Receivables April 2-30 16,559,227.77
(v) Aggregate Amount of Principal Receivables April 1 28,434,095,323.53
Aggregate Amount of Principal Receivables to begin 4/2/02 28,296,256,216.72
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4/2-4/30/02 4.95%
Floating Investor Percentage 4.92%
Fixed Investor Percentage 4.92%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.19%
30 to 59 days 1.18%
60 to 89 days 0.84%
90 or more days 1.79%
----------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,591,750.86
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,127,777.78
(xi) Portfolio Yield (Net of Defaulted Receivables) substitute Series 2001-6 Portfolio Yield 9.49%
(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 15,431,450.00
(xxii) Note Rate Class A 1.96048%
Class B 2.24048%
Class C 2.81048%
By:
---------------------------------------------
Name: Patricia M. Garvey
Title: Vice President