Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 07/15/2002
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 2,145,111.11 198,721.09 287,584.61 2,631,416.81
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 197,276,717.48 16,439,632.52 21,136,885.10 234,853,235.10
(iv) Collections of Finance Charge Receivables 16,635,694.18 1,386,299.93 1,782,403.73 19,804,397.83
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 5.54% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.54% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,105,155.16 508,760.02 654,126.67 7,268,041.86
(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) 9.03%
(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 1.84000%
(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 15,469,027.51 1,289,078.26 1,657,403.17 18,415,508.94
(xxii) Certificate Rate 1.97000% 2.19000% 2.46500%
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: 07/15/2002
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 1,726,277.78 158,763.34 238,625.65 2,123,666.76
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 162,048,732.22 13,504,014.05 17,362,411.13 192,915,157.40
(iv) Collections of Finance Charge Receivables 13,665,034.51 1,138,748.91 1,464,114.80 16,267,898.22
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 4.55% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.55% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,014,948.88 417,910.95 537,317.40 5,970,177.24
(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) 9.03%
(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 1.84000%
(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 12,706,701.17 1,058,888.08 1,361,435.95 15,127,025.20
(xxii) Certificate Rate 1.93000% 2.13000% 2.49000%
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: 07/15/2002
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 933,333.33 85,555.56 122,000.00 1,140,888.89
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 84,547,164.64 7,045,597.05 9,058,624.88 100,651,386.57
(iv) Collections of Finance Charge Receivables 7,129,583.22 594,131.94 763,883.92 8,487,599.08
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 2.38% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.38% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,616,495.07 218,041.26 280,338.76 3,114,875.08
(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) 9.03%
(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 1.84000%
(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 6,629,583.22 552,465.27 710,312.50 7,892,360.98
(xxii) Certificate Rate 2.00000% 2.20000% 2.44000%
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: 07/15/2002
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 77,026.69 2,809,090.60
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 70,455,970.53 4,003,167.33 5,604,465.13 80,063,602.99
(iv) Collections of Finance Charge Receivables 5,941,319.35 337,573.88 472,606.04 6,751,499.27
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 1.89% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 1.89% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,180,412.56 123,886.68 173,442.31 2,477,741.55
(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) 9.03%
(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 1.84000%
(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 5,527,842.69 313,899.72 439,462.02 6,281,204.43
(xxii) Certificate Rate 6.19400% 6.38800% 2.49000%
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: 7/15/2002
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 85,539.64 3,260,250.89
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 84,547,164.64 4,803,688.07 6,725,470.77 96,076,323.47
(iv) Collections of Finance Charge Receivables 7,129,583.22 405,079.15 567,136.74 8,101,799.12
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 2.27% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.27% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,616,495.07 148,660.53 208,134.25 2,973,289.85
(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) 9.03%
(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 1.84000%
(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 6,633,410.96 376,670.82 527,363.26 7,537,445.04
(xxii) Certificate Rate 6.00000% 6.15000% 2.49000%
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: 07/15/2002
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 1,011,111.11 92,684.04 141,872.92 1,245,668.08
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 91,592,761.69 7,632,636.20 9,813,604.15 109,039,002.04
(iv) Collections of Finance Charge Receivables 7,723,715.16 643,635.01 827,548.83 9,194,899.00
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 2.57% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.57% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,834,536.32 236,208.45 303,703.23 3,374,448.01
(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) 9.03%
(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 1.84000%
(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 7,182,048.49 598,496.67 769,512.56 8,550,057.73
(xxii) Certificate Rate 2.00000% 2.20000% 2.69000%
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: 07/15/2002
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 1,166,666.67 108,402.78 183,750.00 1,458,819.44
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 105,683,955.79 8,806,996.32 11,323,281.00 125,814,233.11
(iv) Collections of Finance Charge Receivables 8,911,979.03 742,664.92 954,854.90 10,609,498.84
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
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 2.97% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.97% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,270,618.84 272,551.57 350,423.45 3,893,593.85
(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) 9.03%
(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 1.84000%
(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 8,286,979.03 690,581.59 887,890.61 9,865,451.22
(xxii) Certificate Rate 2.00000% 2.23000% 3.04000%
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: 07/15/2002
Period Type: Accumulation
Section 5.2 - Supplement Class A Class B Collateral Total
- --------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 41,666,000.00 17,857,143.00 59,523,143.00
(ii) Monthly Interest Distributed 0.00 71,295.16 35,277.78 106,572.93
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 70,455,970.53 5,871,236.94 7,548,948.03 83,876,155.50
(iv) Collections of Finance Charge Receivables 0.00 495,102.02 212,189.98 707,292.00
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 0.00 41,666,000.00 17,857,143.00 59,523,143.00
Adjusted Interest 0.00 41,666,000.00 17,857,143.00 59,523,143.00
Series
Floating Investor Percentage 0.20% 0.00% 70.00% 30.00% 100.00%
Fixed Investor Percentage 1.98% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 0.00 181,698.14 77,871.88 259,570.02
(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 0.00 34,721.67 14,880.95 49,602.62
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.03%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 0.00 0.00 0.00 0.00
(xiv) LIBOR 1.84000%
(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 48.61 460,380.36 197,309.03 657,737.99
(xxii) Certificate Rate 1.98000% 2.20000% 2.74000%
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: 07/15/2002
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 97,418.11 5,094,626.65
(iii) Collections of Principal Receivables 136,108,252.99
(iv) Collections of Finance Charge Receivables 11,477,559.55
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 3.21%
Fixed Investor Percentage 3.21%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,212,164.59
(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) 9.03%
(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 10,672,634.55
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.79000%
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: 07/15/2002
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 1,172,500.00
Class B Note Interest Requirement 106,458.33
Net Class C Note Interest Requirement 149,231.71 1,428,190.05
(iii) Collections of Principal Receivables 125,814,212.96
(iv) Collections of Finance Charge Receivables 10,609,497.14
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.97%
Fixed Investor Percentage 2.97%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,893,593.23
(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) 9.03%
(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 9,865,449.64
(xxii) Note Rate Class A 2.01000%
Class B 2.19000%
Class C 2.57000%
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: 07/15/2002
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 1,358,000.00
Class B Note Interest Requirement 124,250.00
Net Class C Note Interest Requirement 175,329.22 1,657,579.22
(iii) Collections of Principal Receivables 150,977,140.10
(iv) Collections of Finance Charge Receivables 12,731,403.70
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 3.56%
Fixed Investor Percentage 3.56%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,672,314.49
(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) 9.03%
(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 11,838,546.20
(xxii) Note Rate Class A 1.94000%
Class B 2.13000%
Class C 2.52000%
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: 07/15/2002
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 1,149,166.67
Class B Note Interest Requirement 106,458.33
Net Class C Note Interest Requirement 147,356.72 1,402,981.72
(iii) Collections of Principal Receivables 125,814,212.96
(iv) Collections of Finance Charge Receivables 10,609,497.14
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.97%
Fixed Investor Percentage 2.97%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,893,593.23
(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) 9.03%
(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 9,865,449.64
(xxii) Note Rate Class A 1.97000%
Class B 2.19000%
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 2001-1
Distribution Date: 07/15/2002
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 1,099,560.00
Class B Note Interest Requirement 103,662.22
Net Class C Note Interest Requirement 149,208.85 1,352,431.07
(iii) Collections of Principal Receivables 119,775,149.90
(iv) Collections of Finance Charge Receivables 10,100,242.90
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.83%
Fixed Investor Percentage 2.83%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,706,701.35
(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) 9.03%
(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 9,391,909.56
(xxii) Note Rate Class A 1.98000%
Class B 2.24000%
Class C 2.69000%
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: 07/15/2002
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 762,222.22
Class B Note Interest Requirement 71,295.16
Net Class C Note Interest Requirement 106,572.53 940,089.91
(iii) Collections of Principal Receivables 83,876,141.97
(iv) Collections of Finance Charge Receivables 7,072,998.09
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.98%
Fixed Investor Percentage 1.98%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,595,728.82
(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) 9.03%
(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 6,576,966.43
(xxii) Note Rate Class A 1.96000%
Class B 2.20000%
Class C 2.74000%
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: 07/15/2002
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 1,114,166.67
Class B Note Interest Requirement 105,972.22
Net Class C Note Interest Requirement 156,731.70 1,376,870.59
(iii) Collections of Principal Receivables 125,814,212.96
(iv) Collections of Finance Charge Receivables 10,609,497.14
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.97%
Fixed Investor Percentage 2.97%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,893,593.23
(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) 9.03%
(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 9,865,449.64
(xxii) Note Rate Class A 1.91000%
Class B 2.18000%
Class C 2.69000%
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: 07/15/2002
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 1,283,342.67
Class B Note Interest Requirement 120,866.67
Net Class C Note Interest Requirement 179,039.84 1,583,249.17
(iii) Collections of Principal Receivables 140,911,941.06
(iv) Collections of Finance Charge Receivables 11,882,638.70
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.33%
Fixed Investor Percentage 3.33%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,360,825.11
(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) 9.03%
(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 11,049,305.37
(xxii) Note Rate Class A 5.50000%
Class B 2.22000%
Class C 2.74000%
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: 07/15/2002
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 1,901,200.00
Class B Note Interest Requirement 187,016.67
Net Class C Note Interest Requirement 279,059.75 2,367,276.42
(iii) Collections of Principal Receivables 211,367,911.59
(iv) Collections of Finance Charge Receivables 17,823,958.05
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.99%
Fixed Investor Percentage 4.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,541,237.67
(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) 9.03%
(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 16,573,958.05
(xxii) Note Rate Class A 1.94000%
Class B 2.29000%
Class C 2.84000%
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: 07/15/2002
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 1,544,480.00
Class B Note Interest Requirement 151,573.33
Net Class C Note Interest Requirement 231,647.78 1,927,701.11
(iii) Collections of Principal Receivables 169,094,329.27
(iv) Collections of Finance Charge Receivables 14,259,166.44
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.99%
Fixed Investor Percentage 3.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,232,990.14
(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) 9.03%
(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 13,259,166.44
(xxii) Note Rate Class A 1.97000%
Class B 2.32000%
Class C 2.94000%
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: 07/15/2002
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 1,267,466.67
Class B Note Interest Requirement 121,411.11
Net Class C Note Interest Requirement 184,639.82 1,573,517.60
(iii) Collections of Principal Receivables 140,911,941.06
(iv) Collections of Finance Charge Receivables 11,882,638.70
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.33%
Fixed Investor Percentage 3.33%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,360,825.11
(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) 9.03%
(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 11,049,305.37
(xxii) Note Rate Class A 1.94000%
Class B 2.23000%
Class C 2.82000%
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: 07/15/2002
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 1,728,720.00
Class B Note Interest Requirement 165,402.22
Net Class C Note Interest Requirement 250,655.76 2,144,777.98
(iii) Collections of Principal Receivables 197,276,717.48
(iv) Collections of Finance Charge Receivables 16,635,694.18
(v) Aggregate Amount of Principal Receivables 30,066,743,399.99
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.66%
Fixed Investor Percentage 4.66%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,105,155.16
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,166,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.03%
(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 15,469,027.51
(xxii) Note Rate Class A 1.89000%
Class B 2.17000%
Class C 2.74000%
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-3
Distribution Date: 07/15/2002
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 3,259,412.80
Class B Note Interest Requirement 309,184.40
Net Class C Note Interest Requirement 467,606.07 4,036,203.27
(iii) Collections of Principal Receivables 232,800,888.99
(iv) Collections of Finance Charge Receivables 19,588,779.47
(v) Aggregate Amount of Principal Receivables as of May 29, 2002 30,170,492,162.62
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage May 30-31 4.97%
Floating Investor Percentage 4.99%
Fixed Investor Percentage 4.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.44%
30 to 59 days 1.16%
60 to 89 days 0.79%
90 or more days 1.61%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,867,795.81
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,333,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) substitute Series 2002-2 Portfolio Yield 9.03%
(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 18,255,446.14
(xxii) Note Rate Class A 2.02448%
Class B 2.30448%
Class C 2.88448%
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President