Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 10/15/2002
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 2,202,696.61 204,232.81 295,817.02 2,702,746.44
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 209,456,912.18 17,454,642.94 22,441,911.76 249,353,466.88
(iv) Collections of Finance Charge Receivables 17,623,143.88 1,468,586.93 1,888,202.38 20,979,933.19
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 5.24% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.24% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,915,312.90 492,939.92 633,786.34 7,042,039.17
(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) 10.04%
(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 1.82313%
(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 16,456,477.21 1,371,365.26 1,763,201.82 19,591,044.30
(xxii) Certificate Rate 1.95313% 2.17313% 2.44813%
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: 10/15/2002
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 1,772,302.38 163,131.11 245,473.54 2,180,907.03
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 172,053,892.15 14,337,774.47 18,434,395.45 204,826,062.07
(iv) Collections of Finance Charge Receivables 14,476,153.90 1,206,341.96 1,551,020.68 17,233,516.55
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 4.30% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.30% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,859,007.03 404,915.84 520,609.30 5,784,532.17
(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) 10.04%
(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 1.82313%
(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 13,517,820.57 1,126,481.13 1,448,341.84 16,092,643.53
(xxii) Certificate Rate 1.91313% 2.11313% 2.47313%
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: 10/15/2002
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 958,512.83 87,931.63 125,483.52 1,171,927.98
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 89,767,248.08 7,480,604.01 9,617,919.54 106,865,771.63
(iv) Collections of Finance Charge Receivables 7,552,775.95 629,398.00 809,226.00 8,991,399.95
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 2.24% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.24% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,535,134.10 211,261.18 271,621.51 3,018,016.79
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 500,000.00 41,666.67 53,571.43 595,238.10
(xi) Portfolio Yield (Net of Defaulted Receivables) 10.04%
(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 1.82313%
(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 7,055,625.89 587,731.33 755,654.57 8,399,011.79
(xxii) Certificate Rate 1.98313% 2.18313% 2.42313%
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: 10/15/2002
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 79,237.14 2,811,301.05
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 74,806,040.06 4,250,329.58 5,950,494.18 85,006,863.83
(iv) Collections of Finance Charge Receivables 6,293,979.96 357,611.35 500,658.65 7,152,249.96
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 1.78% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 1.78% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,112,611.75 120,034.37 168,049.05 2,400,695.17
(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) 10.04%
(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 1.82313%
(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 5,880,427.47 333,937.19 467,514.64 6,681,879.29
(xxii) Certificate Rate 6.19400% 6.38800% 2.47313%
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: 10/15/2002
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 87,946.01 3,262,657.26
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 89,767,248.08 5,100,275.81 7,140,712.59 102,008,236.48
(iv) Collections of Finance Charge Receivables 7,552,775.95 429,123.55 600,800.44 8,582,699.94
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 2.14% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.14% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,535,134.10 144,037.87 201,662.24 2,880,834.21
(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) 10.04%
(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 1.82313%
(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 7,056,516.71 400,715.22 561,026.96 8,018,258.89
(xxii) Certificate Rate 6.00000% 6.15000% 2.47313%
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: 10/15/2002
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 1,038,388.90 95,258.09 145,993.38 1,279,640.37
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 97,247,852.08 8,103,887.93 10,419,512.49 115,771,252.51
(iv) Collections of Finance Charge Receivables 8,182,173.95 681,839.44 876,669.89 9,740,683.27
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 2.43% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.43% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,746,395.28 228,863.46 294,259.45 3,269,518.19
(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) 10.04%
(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 1.82313%
(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 7,640,507.28 636,701.10 818,633.62 9,095,842.00
(xxii) Certificate Rate 1.98313% 2.18313% 2.67313%
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: 10/15/2002
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 1,198,141.04 111,424.95 189,220.47 1,498,786.46
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 112,209,060.10 9,350,755.01 12,022,399.32 133,582,214.42
(iv) Collections of Finance Charge Receivables 9,440,969.94 786,747.49 1,011,532.50 11,239,249.93
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
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 2.80% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.80% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,168,917.63 264,076.47 339,526.89 3,772,520.98
(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) 10.04%
(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 1.82313%
(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 8,815,969.94 734,664.16 944,568.21 10,495,202.31
(xxii) Certificate Rate 1.98313% 2.21313% 3.02313%
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: 10/15/2002
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 102,911.58 5,100,120.13
(iii) Collections of Principal Receivables 144,511,804.32
(iv) Collections of Finance Charge Receivables 12,158,836.36
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 3.03%
Fixed Investor Percentage 3.03%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,081,185.63
(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) 10.04%
(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 11,353,911.36
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.77313%
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: 10/15/2002
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 1,204,182.71
Class B Note Interest Requirement 109,411.06
Net Class C Note Interest Requirement 154,147.13 1,467,740.90
(iii) Collections of Principal Receivables 133,582,193.03
(iv) Collections of Finance Charge Receivables 11,239,248.13
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.80%
Fixed Investor Percentage 2.80%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,772,520.38
(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) 10.04%
(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 10,495,200.63
(xxii) Note Rate Class A 1.99313%
Class B 2.17313%
Class C 2.55313%
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: 10/15/2002
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 1,394,269.25
Class B Note Interest Requirement 127,668.27
Net Class C Note Interest Requirement 181,093.82 1,703,031.34
(iii) Collections of Principal Receivables 160,298,721.40
(iv) Collections of Finance Charge Receivables 13,487,105.30
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,527,026.99
(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) 10.04%
(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 12,594,247.80
(xxii) Note Rate Class A 1.92313%
Class B 2.11313%
Class C 2.50313%
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: 10/15/2002
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 1,180,016.04
Class B Note Interest Requirement 109,411.06
Net Class C Note Interest Requirement 152,205.16 1,441,632.26
(iii) Collections of Principal Receivables 133,582,193.03
(iv) Collections of Finance Charge Receivables 11,239,248.13
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.80%
Fixed Investor Percentage 2.80%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,772,520.38
(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) 10.04%
(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 10,495,200.63
(xxii) Note Rate Class A 1.95313%
Class B 2.17313%
Class C 2.52313%
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: 10/15/2002
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 1,129,126.94
Class B Note Interest Requirement 106,555.86
Net Class C Note Interest Requirement 154,143.33 1,389,826.12
(iii) Collections of Principal Receivables 127,170,268.11
(iv) Collections of Finance Charge Receivables 10,699,765.93
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.67%
Fixed Investor Percentage 2.67%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,591,439.98
(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) 10.04%
(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 9,991,432.59
(xxii) Note Rate Class A 1.96313%
Class B 2.22313%
Class C 2.67313%
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: 10/15/2002
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 782,649.58
Class B Note Interest Requirement 73,275.18
Net Class C Note Interest Requirement 110,102.47 966,027.24
(iii) Collections of Principal Receivables 89,054,795.35
(iv) Collections of Finance Charge Receivables 7,492,832.08
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.87%
Fixed Investor Percentage 1.87%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,515,013.59
(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) 10.04%
(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 6,996,800.42
(xxii) Note Rate Class A 1.94313%
Class B 2.18313%
Class C 2.72313%
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: 10/15/2002
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 1,143,766.04
Class B Note Interest Requirement 108,907.59
Net Class C Note Interest Requirement 161,914.97 1,414,588.59
(iii) Collections of Principal Receivables 133,582,193.03
(iv) Collections of Finance Charge Receivables 11,239,248.13
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.80%
Fixed Investor Percentage 2.80%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,772,520.38
(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) 10.04%
(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 10,495,200.63
(xxii) Note Rate Class A 1.89313%
Class B 2.16313%
Class C 2.67313%
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: 10/15/2002
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 1,317,760.97
Class B Note Interest Requirement 124,232.05
Net Class C Note Interest Requirement 184,970.08 1,626,963.09
(iii) Collections of Principal Receivables 149,612,080.13
(iv) Collections of Finance Charge Receivables 12,587,959.92
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,225,223.50
(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) 10.04%
(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 11,754,626.58
(xxii) Note Rate Class A 5.50000%
Class B 2.20313%
Class C 2.72313%
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: 10/15/2002
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 1,951,976.95
Class B Note Interest Requirement 192,268.91
Net Class C Note Interest Requirement 288,330.18 2,432,576.04
(iii) Collections of Principal Receivables 224,418,120.19
(iv) Collections of Finance Charge Receivables 18,881,939.87
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.71%
Fixed Investor Percentage 4.71%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,337,835.25
(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) 10.04%
(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 17,631,939.87
(xxii) Note Rate Class A 1.92313%
Class B 2.27313%
Class C 2.82313%
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: 10/15/2002
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 1,585,941.56
Class B Note Interest Requirement 155,845.13
Net Class C Note Interest Requirement 239,364.12 1,981,150.81
(iii) Collections of Principal Receivables 179,534,496.15
(iv) Collections of Finance Charge Receivables 15,105,551.90
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.77%
Fixed Investor Percentage 3.77%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,070,268.20
(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) 10.04%
(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 14,105,551.90
(xxii) Note Rate Class A 1.95313%
Class B 2.30313%
Class C 2.92313%
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: 10/15/2002
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 1,301,317.97
Class B Note Interest Requirement 124,795.94
Net Class C Note Interest Requirement 190,770.08 1,616,883.98
(iii) Collections of Principal Receivables 149,612,080.13
(iv) Collections of Finance Charge Receivables 12,587,959.92
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,225,223.50
(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) 10.04%
(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 11,754,626.58
(xxii) Note Rate Class A 1.92313%
Class B 2.21313%
Class C 2.80313%
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: 10/15/2002
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 1,774,478.49
Class B Note Interest Requirement 169,977.65
Net Class C Note Interest Requirement 258,958.15 2,203,414.28
(iii) Collections of Principal Receivables 209,456,912.18
(iv) Collections of Finance Charge Receivables 17,623,143.88
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.40%
Fixed Investor Percentage 4.40%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,915,312.90
(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) 10.04%
(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 16,456,477.21
(xxii) Note Rate Class A 1.87313%
Class B 2.15313%
Class C 2.72313%
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: 10/15/2002
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 2,023,026.95
Class B Note Interest Requirement 192,268.91
Net Class C Note Interest Requirement 291,592.68 2,506,888.54
(iii) Collections of Principal Receivables 224,418,120.19
(iv) Collections of Finance Charge Receivables 18,881,939.87
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.71%
Fixed Investor Percentage 4.71%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,337,835.25
(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) 10.04%
(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 17,631,939.87
(xxii) Note Rate Class A 1.99313%
Class B 2.27313%
Class C 2.85313%
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: 10/15/2002
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 1,901,226.95
Class B Note Interest Requirement 180,427.25
Net Class C Note Interest Requirement 270,930.18 2,352,584.37
(iii) Collections of Principal Receivables 224,418,120.19
(iv) Collections of Finance Charge Receivables 18,881,939.87
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.71%
Fixed Investor Percentage 4.71%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,337,835.25
(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) 10.04%
(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 17,631,939.87
(xxii) Note Rate Class A 1.87313%
Class B 2.13313%
Class C 2.66313%
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: 10/15/2002
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 1,301,317.97
Class B Note Interest Requirement 123,104.28
Net Class C Note Interest Requirement 188,587.97 1,613,010.21
(iii) Collections of Principal Receivables 149,612,080.13
(iv) Collections of Finance Charge Receivables 12,587,959.92
(v) Aggregate Amount of Principal Receivables 31,836,326,148.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.94%
30 to 59 days 1.39%
60 to 89 days 0.96%
90 or more days 1.71%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,225,223.50
(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) 10.04%
(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 11,754,626.58
(xxii) Note Rate Class A 1.92313%
Class B 2.18313%
Class C 2.77313%
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President