Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 3/17/2003
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 1,543,500.00 147,874.16 221,063.48 1,912,437.64
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 192,451,497.92 16,037,533.18 20,619,894.99 229,108,926.09
(iv) Collections of Finance Charge Receivables 16,433,044.10 1,369,412.52 1,760,691.12 19,563,147.74
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
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 5.10% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.10% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,848,287.04 570,687.33 733,748.30 8,152,722.67
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables)* 9.43%
(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 1.34000%
(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 15,266,377.43 1,272,190.85 1,635,690.57 18,174,258.85
(xxii) Certificate Rate 1.47000% 1.69000% 1.96500%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,233,375.00 117,155.84 183,897.82 1,534,428.66
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 158,085,159.00 13,173,717.43 16,937,741.42 188,196,617.86
(iv) Collections of Finance Charge Receivables 13,498,571.94 1,124,877.08 1,446,279.48 16,069,728.50
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
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 4.19% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.19% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,625,378.64 468,779.92 602,720.77 6,696,879.34
(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) * 9.43%
(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 1.34000%
(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 12,540,238.61 1,045,016.25 1,343,600.63 14,928,855.48
(xxii) Certificate Rate 1.43000% 1.63000% 1.99000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 64,586.58 3,239,297.83
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 82,479,213.39 4,686,193.97 6,560,971.51 93,726,378.88
(iv) Collections of Finance Charge Receivables 7,042,733.19 400,144.62 560,228.09 8,003,105.90
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Adjusted Interes 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Series
Floating Investor Percentage 2.09% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.09% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,934,980.16 166,755.79 233,468.78 3,335,204.73
(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) * 9.44%
(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 1.34000%
(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 6,545,435.76 371,736.29 520,454.60 7,437,626.65
(xxii) Certificate Rate 6.00000% 6.15000% 1.99000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 731,250.00 69,061.65 110,689.71 911,001.36
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 89,352,481.18 7,445,948.45 9,573,571.80 106,372,001.43
(iv) Collections of Finance Charge Receivables 7,629,627.62 635,794.48 817,467.93 9,082,890.02
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
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 2.37% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.37% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,179,561.84 264,960.23 340,670.60 3,785,192.67
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.43%
(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 1.34000%
(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 7,087,960.95 590,656.14 759,431.66 8,438,048.75
(xxii) Certificate Rate 1.50000% 1.70000% 2.19000%
- -----------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 843,750.00 81,093.75 147,053.57 1,071,897.32
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 103,099,016.74 8,591,584.73 11,046,323.24 122,736,924.71
(iv) Collections of Finance Charge Receivables 8,803,416.48 733,618.04 943,223.20 10,480,257.72
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
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 2.73% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.73% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,668,725.20 305,727.10 393,077.70 4,367,530.00
(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) * 9.43%
(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 1.34000%
(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 8,178,416.48 681,534.71 876,258.91 9,736,210.10
(xxii) Certificate Rate 1.50000% 1.73000% 2.54000%
- -----------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 81,319.36 5,078,527.90
(iii) Collections of Principal Receivables 132,779,161.68
(iv) Collections of Finance Charge Receivables 11,337,744.02
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.96%
Fixed Investor Percentage 2.96%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,724,877.81
(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) * 9.43%
(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 10,532,819.02
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.29000%
- -----------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 849,375.00
Class B Note Interest Requirement 79,218.75
Net Class C Note Interest Requirement 116,710.95 1,045,304.70
(iii) Collections of Principal Receivables 122,736,905.05
(iv) Collections of Finance Charge Receivables 10,480,256.04
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.73%
Fixed Investor Percentage 2.73%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,367,529.30
(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) * 9.43%
(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 9,736,208.54
(xxii) Note Rate Class A 1.51000%
Class B 1.69000%
Class C 2.07000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
Period Type: Accumulation
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 900,000,000.00 900,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 972,000.00
Class B Note Interest Requirement 91,687.50
Net Class C Note Interest Requirement 136,437.99 1,200,125.49
(iii) Collections of Principal Receivables 147,284,368.54
(iv) Collections of Finance Charge Receivables 12,576,314.29
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 3.28%
Fixed Investor Percentage 3.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,241,038.10
(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) * 9.44%
(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 11,687,517.28
(xxii) Note Rate Class A 1.44000%
Class B 1.63000%
Class C 2.02000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 826,875.00
Class B Note Interest Requirement 79,218.75
Net Class C Note Interest Requirement 114,902.92 1,020,996.67
(iii) Collections of Principal Receivables 122,736,905.05
(iv) Collections of Finance Charge Receivables 10,480,256.04
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.73%
Fixed Investor Percentage 2.73%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,367,529.30
(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) * 9.43%
(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 9,736,208.54
(xxii) Note Rate Class A 1.47000%
Class B 1.69000%
Class C 2.04000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 792,540.00
Class B Note Interest Requirement 77,647.50
Net Class C Note Interest Requirement 117,994.03 988,181.53
(iii) Collections of Principal Receivables 116,845,552.31
(iv) Collections of Finance Charge Receivables 9,977,205.35
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.60%
Fixed Investor Percentage 2.60%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,157,888.56
(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) * 9.43%
(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 9,268,872.01
(xxii) Note Rate Class A 1.48000%
Class B 1.74000%
Class C 2.19000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 547,500.00
Class B Note Interest Requirement 53,124.15
Net Class C Note Interest Requirement 84,638.74 685,262.89
(iii) Collections of Principal Receivables 81,824,603.37
(iv) Collections of Finance Charge Receivables 6,986,837.36
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.82%
Fixed Investor Percentage 1.82%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 2,911,686.20
(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) * 9.43%
(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 6,490,805.69
(xxii) Note Rate Class A 1.46000%
Class B 1.70000%
Class C 2.24000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 793,125.00
Class B Note Interest Requirement 78,750.00
Net Class C Note Interest Requirement 123,943.08 995,818.08
(iii) Collections of Principal Receivables 122,736,905.05
(iv) Collections of Finance Charge Receivables 10,480,256.04
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.73%
Fixed Investor Percentage 2.73%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,367,529.30
(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) * 9.43%
(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 9,736,208.54
(xxii) Note Rate Class A 1.41000%
Class B 1.68000%
Class C 2.19000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 921,721.50
Class B Note Interest Requirement 90,300.00
Net Class C Note Interest Requirement 142,191.49 1,154,212.99
(iii) Collections of Principal Receivables 137,465,355.66
(iv) Collections of Finance Charge Receivables 11,737,888.64
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,891,633.60
(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) * 9.43%
(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 10,904,555.31
(xxii) Note Rate Class A 5.50000%
Class B 1.72000%
Class C 2.24000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,360,800.00
Class B Note Interest Requirement 140,962.50
Net Class C Note Interest Requirement 223,412.22 1,725,174.72
(iii) Collections of Principal Receivables 206,198,033.48
(iv) Collections of Finance Charge Receivables 17,606,832.97
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,337,450.41
(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) * 9.43%
(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 16,356,832.97
(xxii) Note Rate Class A 1.44000%
Class B 1.79000%
Class C 2.34000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,111,320.00
Class B Note Interest Requirement 114,660.00
Net Class C Note Interest Requirement 186,829.81 1,412,809.81
(iii) Collections of Principal Receivables 164,958,426.79
(iv) Collections of Finance Charge Receivables 14,085,466.37
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.67%
Fixed Investor Percentage 3.67%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,869,960.32
(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) * 9.43%
(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 13,085,466.37
(xxii) Note Rate Class A 1.47000%
Class B 1.82000%
Class C 2.44000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 907,200.00
Class B Note Interest Requirement 90,825.00
Net Class C Note Interest Requirement 147,591.49 1,145,616.49
(iii) Collections of Principal Receivables 137,465,355.66
(iv) Collections of Finance Charge Receivables 11,737,888.64
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,891,633.60
(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) * 9.43%
(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 10,904,555.31
(xxii) Note Rate Class A 1.44000%
Class B 1.73000%
Class C 2.32000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,225,980.00
Class B Note Interest Requirement 122,745.00
Net Class C Note Interest Requirement 199,068.13 1,547,793.13
(iii) Collections of Principal Receivables 192,451,497.92
(iv) Collections of Finance Charge Receivables 16,433,044.10
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.28%
Fixed Investor Percentage 4.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,848,287.04
(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) * 9.43%
(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 15,266,377.43
(xxii) Note Rate Class A 1.39000%
Class B 1.67000%
Class C 2.24000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,426,950.00
Class B Note Interest Requirement 140,962.50
Net Class C Note Interest Requirement 226,449.72 1,794,362.22
(iii) Collections of Principal Receivables 206,198,033.48
(iv) Collections of Finance Charge Receivables 17,606,832.97
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,337,450.41
(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) * 9.43%
(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 16,356,832.97
(xxii) Note Rate Class A 1.51000%
Class B 1.79000%
Class C 2.37000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 1,313,550.00
Class B Note Interest Requirement 129,937.50
Net Class C Note Interest Requirement 207,212.22 1,650,699.72
(iii) Collections of Principal Receivables 206,198,033.48
(iv) Collections of Finance Charge Receivables 17,606,832.97
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,337,450.41
(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) * 9.43%
(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 16,356,832.97
(xxii) Note Rate Class A 1.39000%
Class B 1.65000%
Class C 2.18000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
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: 3/17/2003
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 907,200.00
Class B Note Interest Requirement 89,250.00
Net Class C Note Interest Requirement 145,566.49 1,142,016.49
(iii) Collections of Principal Receivables 137,465,355.66
(iv) Collections of Finance Charge Receivables 11,737,888.64
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.06%
Fixed Investor Percentage 3.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,891,633.60
(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) * 9.43%
(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 10,904,555.31
(xxii) Note Rate Class A 1.44000%
Class B 1.70000%
Class C 2.29000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-6
Distribution Date: 3/17/2003
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 970,200.00
Class B Note Interest Requirement 97,597.50
Net Class C Note Interest Requirement 167,548.16 1,235,345.66
(iii) Collections of Principal Receivables 151,211,891.22
(iv) Collections of Finance Charge Receivables 12,911,677.51
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,380,796.96
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.43%
(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 11,995,010.84
(xxii) Note Rate Class A 1.40000%
Class B 1.69000%
Class C 2.39000%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-7
Distribution Date: 3/17/2003
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 689,850.00
Class B Note Interest Requirement 69,693.75
Net Class C Note Interest Requirement 124,362.37 883,906.12
(iii) Collections of Principal Receivables 103,099,016.74
(iv) Collections of Finance Charge Receivables 8,803,416.48
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.30%
Fixed Investor Percentage 2.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,668,725.20
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 625,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.43%
(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 8,178,416.48
(xxii) Note Rate Class A 1.46000%
Class B 1.77000%
Class C 2.59000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-8
Distribution Date: 3/17/2003
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 970,200.00
Class B Note Interest Requirement 98,752.50
Net Class C Note Interest Requirement 171,260.66 1,240,213.16
(iii) Collections of Principal Receivables 151,211,891.22
(iv) Collections of Finance Charge Receivables 12,911,677.51
(v) Aggregate Amount of Principal Receivables 32,675,906,176.79
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,380,796.96
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.43%
(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 11,995,010.84
(xxii) Note Rate Class A 1.40000%
Class B 1.71000%
Class C 2.44000%
- --------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2003-1
Distribution Date: 3/17/2003
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 3,037,037.50
Class B Note Interest Requirement 310,019.79
Net Class C Note Interest Requirement 536,974.82 3,884,032.11
(iii) Collections of Principal Receivables 333,450,151.88
(iv) Collections of Finance Charge Receivables 28,293,046.58
(v) Aggregate Amount of Principal Receivables as of January 14, 2003 31,368,105,933.11
as of February 1, 2003 32,675,906,176.79
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage Jan 15 4.78%
Floating Investor Percentage 4.59%
Fixed Investor Percentage 4.59%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.53%
30 to 59 days 1.36%
60 to 89 days 1.03%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 11,964,256.06
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,875,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * substitute Series 2002-8 Portfolio Yield 9.43%
(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 26,418,046.58
(xxii) Note Rate Class A 1.42250%
Class B 1.74250%
Class C 2.47250%
- -------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President