Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 4/15/2003
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 1,590,166.67 153,188.94 230,188.52 1,973,544.13
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 219,184,151.05 18,265,241.55 23,484,120.56 260,933,513.15
(iv) Collections of Finance
Charge Receivables 18,628,488.57 1,552,365.18 1,995,918.36 22,176,772.10
(v) Aggregate Amount of
Principal Receivables 32,323,089,450.91
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 5.16% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.16% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,446,178.48 620,511.33 797,808.38 8,864,498.19
(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 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of
Defaulted Receivables) * 9.28%
(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 1.28000%
(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 17,461,821.90 1,455,143.51 1,870,917.80 20,787,883.21
(xxii) Certificate Rate 1.41000% 1.63000% 1.90500%
- ---------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 1,269,152.78 121,202.12 191,564.51 1,581,919.41
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 180,044,124.08 15,003,624.82 19,290,494.04 214,338,242.94
(iv) Collections of Finance
Charge Receivables 15,301,972.75 1,275,159.96 1,639,501.52 18,216,634.23
(v) Aggregate Amount of
Principal Receivables 32,323,089,450.91
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 4.24% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.24% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,116,503.75 509,706.87 655,341.46 7,281,552.08
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor
Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of
Defaulted Receivables) * 9.28%
(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 1.28000%
(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 14,343,639.42 1,195,299.13 1,536,822.67 17,075,761.21
(xxii) Certificate Rate 1.37000% 1.57000% 1.93000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
Period Type: Accumulation
Section 5.2 - Supplement Class A Class B Collateral Total
- ----------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 600,000,000.00 0.00 27,273,636.00 627,273,636.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 67,063.91 3,241,775.16
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 93,936,064.74 5,337,134.08 7,472,329.32 106,745,528.14
(iv) Collections of Finance
Charge Receivables 7,983,637.96 453,603.70 635,074.21 9,072,315.86
(v) Aggregate Amount of
Principal Receivables 32,323,089,450.91
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 2.11% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.11% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,191,219.35 181,314.45 253,851.83 3,626,385.62
(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) * 9.29%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest
(Class A Adjusted) 0.00 34,090,000.00 20,454,546.00 54,544,546.00
(xiv) LIBOR 1.28000%
(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 7,486,488.84 425,195.36 595,300.72 8,506,984.92
(xxii) Certificate Rate 6.00000% 6.15000% 1.93000%
- ----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 754,000.00 71,559.30 115,522.85 941,082.15
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 101,764,070.13 8,480,234.80 10,903,397.63 121,147,702.57
(iv) Collections of Finance
Charge Receivables 8,648,941.12 720,736.22 926,681.14 10,296,358.48
(v) Aggregate Amount of
Principal Receivables 32,323,089,450.91
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 2.39% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.39% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,457,154.29 288,092.65 370,412.94 4,115,659.87
(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) * 9.28%
(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 1.28000%
(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 8,107,274.45 675,597.89 868,644.87 9,651,517.21
(xxii) Certificate Rate 1.44000% 1.64000% 2.13000%
- ----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 870,000.00 84,079.86 154,062.50 1,108,142.36
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 117,420,080.92 9,785,006.74 12,580,722.98 139,785,810.64
(iv) Collections of Finance
Charge Receivables 9,979,547.45 831,628.95 1,069,237.23 11,880,413.63
(v) Aggregate Amount of Principal
Receivables 32,323,089,450.91
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 2.76% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.76% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,989,024.18 332,418.68 427,395.45 4,748,838.32
(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) * 9.28%
(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 1.28000%
(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 9,354,547.45 779,545.62 1,002,272.94 11,136,366.01
(xxii) Certificate Rate 1.44000% 1.67000% 2.48000%
- -------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 84,746.93 5,081,955.48
(iii) Collections of Principal Receivables 151,222,973.81
(iv) Collections of Finance Charge Receivables 12,852,459.56
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.99%
Fixed Investor Percentage 2.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,137,384.47
(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) * 9.28%
(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 12,047,534.56
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.23000%
- --------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 876,041.67
Class B Note Interest Requirement 82,065.97
Net Class C Note Interest Requirement 121,626.63 1,079,734.26
(iii) Collections of Principal Receivables 139,785,788.25
(iv) Collections of Finance Charge Receivables 11,880,411.73
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.76%
Fixed Investor Percentage 2.76%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,748,837.55
(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) * 9.28%
(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 11,136,364.23
(xxii) Note Rate Class A 1.45000%
Class B 1.63000%
Class C 2.01000%
- -----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- --------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 171,429,000.00 171,429,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 0.00
Class B Note Interest Requirement 94,854.17
Net Class C Note Interest Requirement 142,068.96 236,923.12
(iii) Collections of Principal Receivables 167,743,039.84
(iv) Collections of Finance Charge Receivables 2,281,045.12
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 171,429,000.00
Adjusted Interest 171,429,000.00
Floating Investor Percentage 0.53%
Fixed Investor Percentage 3.31%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 911,779.24
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 142,857.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.29%
(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 2,138,299.01
(xxii) Note Rate Class A 1.38000%
Class B 1.57000%
Class C 1.96000%
- --------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 851,875.00
Class B Note Interest Requirement 82,065.97
Net Class C Note Interest Requirement 119,684.67 1,053,625.64
(iii) Collections of Principal Receivables 139,785,788.25
(iv) Collections of Finance Charge Receivables 11,880,411.73
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.76%
Fixed Investor Percentage 2.76%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,748,837.55
(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) * 9.28%
(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 11,136,364.23
(xxii) Note Rate Class A 1.41000%
Class B 1.63000%
Class C 1.98000%
- --------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 816,736.67
Class B Note Interest Requirement 80,523.33
Net Class C Note Interest Requirement 123,183.73 1,020,443.73
(iii) Collections of Principal Receivables 133,076,091.71
(iv) Collections of Finance Charge Receivables 11,310,153.77
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.63%
Fixed Investor Percentage 2.63%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,520,894.08
(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) * 9.28%
(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 10,601,820.44
(xxii) Note Rate Class A 1.42000%
Class B 1.68000%
Class C 2.13000%
- --------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 563,888.89
Class B Note Interest Requirement 55,045.42
Net Class C Note Interest Requirement 88,421.86 707,356.17
(iii) Collections of Principal Receivables 93,190,525.50
(iv) Collections of Finance Charge Receivables 7,920,274.48
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.84%
Fixed Investor Percentage 1.84%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,165,891.70
(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) * 9.28%
(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 7,424,242.82
(xxii) Note Rate Class A 1.40000%
Class B 1.64000%
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 2001-3
Distribution Date: 4/15/2003
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 815,625.00
Class B Note Interest Requirement 81,562.50
Net Class C Note Interest Requirement 129,394.47 1,026,581.97
(iii) Collections of Principal Receivables 139,785,788.25
(iv) Collections of Finance Charge Receivables 11,880,411.73
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.76%
Fixed Investor Percentage 2.76%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,748,837.55
(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) * 9.28%
(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 11,136,364.23
(xxii) Note Rate Class A 1.35000%
Class B 1.62000%
Class C 2.13000%
- -----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 950,243.00
Class B Note Interest Requirement 93,605.56
Net Class C Note Interest Requirement 148,547.08 1,192,395.64
(iii) Collections of Principal Receivables 156,560,107.89
(iv) Collections of Finance Charge Receivables 13,306,063.26
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.09%
Fixed Investor Percentage 3.09%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,318,698.91
(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) * 9.28%
(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 12,472,729.93
(xxii) Note Rate Class A 5.50000%
Class B 1.66000%
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 2001-5
Distribution Date: 4/15/2003
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 1,400,700.00
Class B Note Interest Requirement 146,329.17
Net Class C Note Interest Requirement 233,695.61 1,780,724.78
(iii) Collections of Principal Receivables 234,840,161.84
(iv) Collections of Finance Charge Receivables 19,959,094.89
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.64%
Fixed Investor Percentage 4.64%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,978,048.37
(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) * 9.28%
(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 18,709,094.89
(xxii) Note Rate Class A 1.38000%
Class B 1.73000%
Class C 2.28000%
- -------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 1,144,920.00
Class B Note Interest Requirement 119,093.33
Net Class C Note Interest Requirement 195,656.48 1,459,669.81
(iii) Collections of Principal Receivables 187,872,129.47
(iv) Collections of Finance Charge Receivables 15,967,275.91
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.71%
Fixed Investor Percentage 3.71%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,382,438.69
(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) * 9.28%
(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 14,967,275.91
(xxii) Note Rate Class A 1.41000%
Class B 1.76000%
Class C 2.38000%
- ----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 933,800.00
Class B Note Interest Requirement 94,169.44
Net Class C Note Interest Requirement 154,347.08 1,182,316.52
(iii) Collections of Principal Receivables 156,560,107.89
(iv) Collections of Finance Charge Receivables 13,306,063.26
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.09%
Fixed Investor Percentage 3.09%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,318,698.91
(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) * 9.28%
(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 12,472,729.93
(xxii) Note Rate Class A 1.38000%
Class B 1.67000%
Class C 2.26000%
- --------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 1,259,953.33
Class B Note Interest Requirement 127,100.56
Net Class C Note Interest Requirement 207,965.90 1,595,019.79
(iii) Collections of Principal Receivables 219,184,151.05
(iv) Collections of Finance Charge Receivables 18,628,488.57
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.33%
Fixed Investor Percentage 4.33%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,446,178.48
(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) * 9.28%
(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 17,461,821.90
(xxii) Note Rate Class A 1.33000%
Class B 1.61000%
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 2002-3
Distribution Date: 4/15/2003
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 1,471,750.00
Class B Note Interest Requirement 146,329.17
Net Class C Note Interest Requirement 236,958.11 1,855,037.28
(iii) Collections of Principal Receivables 234,840,161.84
(iv) Collections of Finance Charge Receivables 19,959,094.89
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.64%
Fixed Investor Percentage 4.64%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,978,048.37
(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) * 9.28%
(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 18,709,094.89
(xxii) Note Rate Class A 1.45000%
Class B 1.73000%
Class C 2.31000%
- ---------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 1,349,950.00
Class B Note Interest Requirement 134,487.50
Net Class C Note Interest Requirement 216,295.61 1,700,733.11
(iii) Collections of Principal Receivables 234,840,161.84
(iv) Collections of Finance Charge Receivables 19,959,094.89
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.64%
Fixed Investor Percentage 4.64%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,978,048.37
(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) * 9.28%
(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 18,709,094.89
(xxii) Note Rate Class A 1.33000%
Class B 1.59000%
Class C 2.12000%
- ---------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 933,800.00
Class B Note Interest Requirement 92,477.78
Net Class C Note Interest Requirement 152,172.08 1,178,449.86
(iii) Collections of Principal Receivables 156,560,107.89
(iv) Collections of Finance Charge Receivables 13,306,063.26
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.09%
Fixed Investor Percentage 3.09%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
--------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,318,698.91
(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) * 9.28%
(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 12,472,729.93
(xxii) Note Rate Class A 1.38000%
Class B 1.64000%
Class C 2.23000%
- ----------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 997,406.67
Class B Note Interest Requirement 101,105.28
Net Class C Note Interest Requirement 175,364.27 1,273,876.21
(iii) Collections of Principal Receivables 172,216,118.68
(iv) Collections of Finance Charge Receivables 14,636,669.59
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.40%
Fixed Investor Percentage 3.40%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,850,568.80
(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) * 9.28%
(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 13,720,002.92
(xxii) Note Rate Class A 1.34000%
Class B 1.63000%
Class C 2.33000%
- -------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 710,500.00
Class B Note Interest Requirement 72,318.75
Net Class C Note Interest Requirement 130,441.53 913,260.28
(iii) Collections of Principal Receivables 117,420,080.92
(iv) Collections of Finance Charge Receivables 9,979,547.45
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.32%
Fixed Investor Percentage 2.32%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,989,024.18
(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) * 9.28%
(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 9,354,547.45
(xxii) Note Rate Class A 1.40000%
Class B 1.71000%
Class C 2.53000%
- ------------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 997,406.67
Class B Note Interest Requirement 102,345.83
Net Class C Note Interest Requirement 179,351.77 1,279,104.27
(iii) Collections of Principal Receivables 172,216,118.68
(iv) Collections of Finance Charge Receivables 14,636,669.59
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.40%
Fixed Investor Percentage 3.40%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,850,568.80
(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) * 9.28%
(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 13,720,002.92
(xxii) Note Rate Class A 1.34000%
Class B 1.65000%
Class C 2.38000%
- -------------------------------------------------------------------------------------------------------------------------
* 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: 4/15/2003
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 1,349,950.00
Class B Note Interest Requirement 139,562.50
Net Class C Note Interest Requirement 244,570.60 1,734,083.10
(iii) Collections of Principal Receivables 234,840,161.84
(iv) Collections of Finance Charge Receivables 19,959,094.89
(v) Aggregate Amount of Principal Receivables 32,323,089,450.91
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.64%
Fixed Investor Percentage 4.64%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.56%
30 to 59 days 1.38%
60 to 89 days 0.99%
90 or more days 2.08%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,978,048.37
(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) * 9.28%
(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 18,709,094.89
(xxii) Note Rate Class A 1.33000%
Class B 1.65000%
Class C 2.38000%
- -------------------------------------------------------------------------------------------------------------------------
* 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