Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 9/16/2002
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 2,376,888.89 220,887.63 320,668.09 2,918,444.61
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 216,123,955.67 18,010,226.72 23,156,241.02 257,290,423.42
(iv) Collections of Finance Charge Receivables 17,947,699.43 1,495,633.07 1,922,976.34 21,366,308.85
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,048,194.73 504,013.35 648,023.74 7,200,231.82
(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) 10.20%
(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 1.78000%
(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 16,781,032.76 1,398,411.41 1,797,975.79 19,977,419.96
(xxii) Certificate Rate 1.91000% 2.13000% 2.40500%
- -----------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,911,555.56 176,332.72 266,143.58 2,354,031.86
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 177,530,392.16 14,794,147.89 19,021,164.90 211,345,704.95
(iv) Collections of Finance Charge Receivables 14,742,753.10 1,228,558.49 1,579,584.96 17,550,896.55
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,968,159.96 414,011.89 532,304.29 5,914,476.14
(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) 10.20%
(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 1.78000%
(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 13,784,419.77 1,148,697.65 1,476,906.11 16,410,023.54
(xxii) Certificate Rate 1.87000% 2.07000% 2.43000%
- ------------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,034,666.67 95,111.11 136,000.00 1,265,777.78
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 92,624,552.43 7,718,712.70 9,924,059.30 110,267,324.43
(iv) Collections of Finance Charge Receivables 7,691,871.18 640,989.27 824,129.06 9,156,989.51
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,592,083.46 216,006.95 277,723.23 3,085,813.64
(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) 10.20%
(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 1.78000%
(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 7,191,871.18 599,322.60 770,557.64 8,561,751.42
(xxii) Certificate Rate 1.94000% 2.14000% 2.38000%
- ----------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 85,909.29 2,817,973.20
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 77,187,127.03 4,385,618.18 6,139,899.26 87,712,644.47
(iv) Collections of Finance Charge Receivables 6,409,892.65 364,197.28 509,879.00 7,283,968.94
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,160,069.55 122,730.83 171,824.11 2,454,624.49
(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) 10.21%
(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 1.78000%
(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 5,996,549.38 340,523.11 476,734.98 6,813,807.48
(xxii) Certificate Rate 6.19400% 6.38800% 2.43000%
- ------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 95,214.09 3,269,925.34
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 92,624,552.43 5,262,618.32 7,368,002.49 105,255,173.25
(iv) Collections of Finance Charge Receivables 7,691,871.18 437,026.48 611,865.05 8,740,762.71
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,592,083.46 147,273.54 206,192.38 2,945,549.38
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 500,000.00 28,408.33 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.21%
(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 1.78000%
(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 7,195,864.53 408,618.15 572,091.56 8,176,574.24
(xxii) Certificate Rate 6.00000% 6.15000% 2.43000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,120,888.89 103,035.77 158,426.16 1,382,350.82
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 100,343,265.13 8,361,835.85 10,751,167.07 119,456,268.05
(iv) Collections of Finance Charge Receivables 8,332,860.45 694,396.49 892,815.03 9,920,071.97
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,808,090.41 234,004.65 300,869.71 3,342,964.78
(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) 10.20%
(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 1.78000%
(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 7,791,193.78 649,258.16 834,778.76 9,275,230.70
(xxii) Certificate Rate 1.94000% 2.14000% 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 1999-1
Distribution Date: 9/16/2002
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 1,293,333.33 120,555.56 205,714.29 1,619,603.17
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 115,780,690.54 9,648,390.88 12,405,074.01 137,834,155.43
(iv) Collections of Finance Charge Receivables 9,614,838.98 801,236.58 1,030,161.32 11,446,236.88
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,240,104.32 270,008.69 347,154.03 3,857,267.05
(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) 10.20%
(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 1.78000%
(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 8,989,838.98 749,153.25 963,197.04 10,702,189.26
(xxii) Certificate Rate 1.94000% 2.17000% 2.98000%
- --------------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 112,714.76 5,109,923.30
(iii) Collections of Principal Receivables 149,111,635.73
(iv) Collections of Finance Charge Receivables 12,382,758.83
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,172,865.55
(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) 10.20%
(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 11,577,833.83
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.73000%
- --------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,300,000.00
Class B Note Interest Requirement 118,333.33
Net Class C Note Interest Requirement 167,416.25 1,585,749.58
(iii) Collections of Principal Receivables 137,834,133.35
(iv) Collections of Finance Charge Receivables 11,446,235.05
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,857,266.43
(viii) Investor Charge-Offs #N/A
(ix) Reimbursed Investor Charge-Offs #N/A
(x) Net Servicing Fee #N/A
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.20%
(xii) Reallocated Monthly Principal #N/A
(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 10,702,187.55
(xxii) Note Rate Class A 1.95000%
Class B 2.13000%
Class C 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 2000-2
Distribution Date: 9/16/2002
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 1,504,000.00
Class B Note Interest Requirement 138,000.00
Net Class C Note Interest Requirement 196,615.09 1,838,615.09
(iii) Collections of Principal Receivables 165,401,052.65
(iv) Collections of Finance Charge Receivables 13,735,489.75
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,628,722.31
(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) 10.20%
(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 12,842,632.25
(xxii) Note Rate Class A 1.88000%
Class B 2.07000%
Class C 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 2000-3
Distribution Date: 9/16/2002
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 1,273,333.33
Class B Note Interest Requirement 118,333.33
Net Class C Note Interest Requirement 165,273.37 1,556,940.04
(iii) Collections of Principal Receivables 137,834,133.35
(iv) Collections of Finance Charge Receivables 11,446,235.05
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,857,266.43
(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) 10.20%
(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 10,702,187.55
(xxii) Note Rate Class A 1.91000%
Class B 2.13000%
Class C 2.48000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,218,560.00
Class B Note Interest Requirement 115,297.78
Net Class C Note Interest Requirement 167,540.54 1,501,398.32
(iii) Collections of Principal Receivables 131,218,115.94
(iv) Collections of Finance Charge Receivables 10,896,817.51
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,672,118.23
(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) 10.20%
(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 10,188,484.18
(xxii) Note Rate Class A 1.92000%
Class B 2.18000%
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 2001-2
Distribution Date: 9/16/2002
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 844,444.44
Class B Note Interest Requirement 79,257.99
Net Class C Note Interest Requirement 119,707.65 1,043,410.08
(iii) Collections of Principal Receivables 91,889,422.23
(iv) Collections of Finance Charge Receivables 7,630,823.37
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,571,510.95
(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) 10.20%
(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 7,134,791.70
(xxii) Note Rate Class A 1.90000%
Class B 2.14000%
Class C 2.68000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,233,333.33
Class B Note Interest Requirement 117,777.78
Net Class C Note Interest Requirement 175,987.64 1,527,098.75
(iii) Collections of Principal Receivables 137,834,133.35
(iv) Collections of Finance Charge Receivables 11,446,235.05
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,857,266.43
(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) 10.20%
(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 10,702,187.55
(xxii) Note Rate Class A 1.85000%
Class B 2.12000%
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 2001-4
Distribution Date: 9/16/2002
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 1,421,877.33
Class B Note Interest Requirement 134,400.00
Net Class C Note Interest Requirement 201,106.55 1,757,383.88
(iii) Collections of Principal Receivables 154,374,254.05
(iv) Collections of Finance Charge Receivables 12,819,785.31
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,320,139.09
(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) 10.20%
(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 11,986,451.97
(xxii) Note Rate Class A 5.50000%
Class B 2.16000%
Class C 2.68000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 2,105,600.00
Class B Note Interest Requirement 208,133.33
Net Class C Note Interest Requirement 313,659.79 2,627,393.12
(iii) Collections of Principal Receivables 231,561,381.08
(iv) Collections of Finance Charge Receivables 19,229,677.96
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,480,208.64
(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) 10.20%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 17,979,677.96
(xxii) Note Rate Class A 1.88000%
Class B 2.23000%
Class C 2.78000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,711,360.00
Class B Note Interest Requirement 168,746.67
Net Class C Note Interest Requirement 260,527.85 2,140,634.52
(iii) Collections of Principal Receivables 185,249,104.86
(iv) Collections of Finance Charge Receivables 15,383,742.37
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,184,166.91
(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) 10.20%
(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 14,383,742.37
(xxii) Note Rate Class A 1.91000%
Class B 2.26000%
Class C 2.88000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 1,403,733.33
Class B Note Interest Requirement 135,022.22
Net Class C Note Interest Requirement 207,506.55 1,746,262.11
(iii) Collections of Principal Receivables 154,374,254.05
(iv) Collections of Finance Charge Receivables 12,819,785.31
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,320,139.09
(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) 10.20%
(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 11,986,451.97
(xxii) Note Rate Class A 1.88000%
Class B 2.17000%
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 2002-2
Distribution Date: 9/16/2002
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 1,912,960.00
Class B Note Interest Requirement 183,804.44
Net Class C Note Interest Requirement 281,549.17 2,378,313.61
(iii) Collections of Principal Receivables 216,123,955.67
(iv) Collections of Finance Charge Receivables 17,947,699.43
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,048,194.73
(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) 10.20%
(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 16,781,032.76
(xxii) Note Rate Class A 1.83000%
Class B 2.11000%
Class C 2.68000%
- ---------------------------------------------------------------------------------------------------------------------------
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: 9/16/2002
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 2,184,000.00
Class B Note Interest Requirement 208,133.33
Net Class C Note Interest Requirement 317,259.79 2,709,393.12
(iii) Collections of Principal Receivables 231,561,381.08
(iv) Collections of Finance Charge Receivables 19,229,677.96
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,480,208.64
(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) 10.20%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 17,979,677.96
(xxii) Note Rate Class A 1.95000%
Class B 2.23000%
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 2002-4
Distribution Date: 9/16/2002
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 2,049,600.00
Class B Note Interest Requirement 195,066.67
Net Class C Note Interest Requirement 294,450.80 2,539,117.47
(iii) Collections of Principal Receivables 231,561,381.08
(iv) Collections of Finance Charge Receivables 19,229,677.96
(v) Aggregate Amount of Principal Receivables 30,066,961,733.30
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 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,480,208.64
(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) 10.20%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 17,979,677.96
(xxii) Note Rate Class A 1.83000%
Class B 2.09000%
Class C 2.62000%
- ---------------------------------------------------------------------------------------------------------------------------
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-5
Distribution Date: 9/16/2002
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 2,821,000.00
Class B Note Interest Requirement 266,427.78
Net Class C Note Interest Requirement 407,351.02 3,494,778.80
(iii) Collections of Principal Receivables allocated July 16 to August 31 233,336,415.45
(iv) Collections of Finance Charge Receivables allocated July 16 to August 31 19,337,980.97
(v) Aggregate Amount of Principal Receivables as of July 15, 2002 29,639,169,908.05
as of July 31, 2002 30,066,961,733.30
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage July 16-31 3.37%
Floating Investor Percentage 3.33%
Fixed Investor Percentage 3.33%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 96.02%
30 to 59 days 1.38%
60 to 89 days 0.91%
90 or more days 1.69%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,748,581.26
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,305,555.56
(xi) Portfolio Yield (Net of Defaulted Receivables) substitute Series 2002-4 Portfolio Yield 10.20%
(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 18,032,425.41
(xxii) Note Rate Class A 1.95000%
Class B 2.21000%
Class C 2.80000%
- -----------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President