Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 6/16/2003
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 1,792,000.00 172,147.16 258,001.15 2,222,148.31
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 214,504,313.83 17,875,257.34 22,982,707.20 255,362,278.37
(iv) Collections of Finance Charge Receivables 17,491,644.45 1,457,628.71 1,874,113.09 20,823,386.25
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Adjusted Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Series
Floating Investor Percentage 5.13% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.13% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,470,568.11 622,543.79 800,421.57 8,893,533.47
(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) * 8.31%
(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 1.31000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 16,324,977.78 1,360,407.04 1,749,112.54 19,434,497.36
(xxii) Certificate Rate 1.44000% 1.66000% 1.93500%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,431,111.11 136,295.82 214,667.25 1,782,074.18
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 176,199,972.08 14,683,279.93 18,878,619.50 209,761,871.51
(iv) Collections of Finance Charge Receivables 14,368,136.51 1,197,340.54 1,539,447.36 17,104,924.42
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Adjusted Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Series
Floating Investor Percentage 4.22% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.22% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,136,538.09 511,376.40 657,488.00 7,305,402.49
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.31%
(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 1.31000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii)Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 13,409,803.18 1,117,479.71 1,436,768.51 15,964,051.40
(xxii) Certificate Rate 1.40000% 1.60000% 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 1998-5
Distribution Date: 6/16/2003
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 849,333.33 80,406.42 129,330.65 1,059,070.40
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 99,591,288.57 8,299,171.90 10,670,597.38 118,561,057.84
(iv) Collections of Finance Charge Receivables 8,121,120.64 676,751.72 870,128.40 9,668,000.76
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 2.38% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.38% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,468,478.05 289,036.28 371,626.21 4,129,140.54
(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) * 8.31%
(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 1.31000%
(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 7,579,453.97 631,613.39 812,092.13 9,023,159.49
(xxii) Certificate Rate 1.47000% 1.67000% 2.16000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 980,000.00 94,444.44 172,142.86 1,246,587.30
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 114,913,025.27 9,576,085.44 12,312,109.87 136,801,220.58
(iv) Collections of Finance Charge Receivables 9,370,523.81 780,876.98 1,003,984.70 11,155,385.49
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Adjusted Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Series
Floating Investor Percentage 2.75% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.75% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,002,090.06 333,507.51 428,795.36 4,764,392.93
(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) * 8.31%
(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 1.31000%
(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 8,745,523.81 728,793.65 937,020.41 10,411,337.87
(xxii) Certificate Rate 1.47000% 1.70000% 2.51000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 102,247.34 5,099,455.88
(iii) Collections of Principal Receivables 147,994,186.98
(iv) Collections of Finance Charge Receivables 12,068,110.21
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.97%
Fixed Investor Percentage 2.97%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,154,211.75
(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) * 8.31%
(xii) Portfolio Supplemented Yield 9.78%
(xiii) Reallocated Monthly Principal 0.00
(xiv) Accumulation Shortfall 0.00
(xv) Principal Funding Investment Proceeds 0.00
(xvi) Principal Funding Investment Shortfall 0.00
(xvii) Available Investor Finance Charge Collections 11,263,185.21
(xviii)Note Rate Class A 6.66000%
Class B 6.95000%
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:
----------------------------------------
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-1
Distribution Date: 6/16/2003
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 986,666.67
Class B Note Interest Requirement 92,222.22
Net Class C Note Interest Requirement 137,953.08 1,216,841.97
(iii) Collections of Principal Receivables 136,801,198.67
(iv) Collections of Finance Charge Receivables 11,155,383.71
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,764,392.17
(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) * 8.31%
(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 10,411,336.21
(xxii) Note Rate Class A 1.48000%
Class B 1.66000%
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 2000-3
Distribution Date: 6/16/2003
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 960,000.00
Class B Note Interest Requirement 92,222.22
Net Class C Note Interest Requirement 135,810.22 1,188,032.45
(iii) Collections of Principal Receivables 136,801,198.67
(iv) Collections of Finance Charge Receivables 11,155,383.71
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,764,392.17
(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) * 8.31%
(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 10,411,336.21
(xxii) Note Rate Class A 1.44000%
Class B 1.66000%
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 2001-1
Distribution Date: 6/16/2003
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 920,266.67
Class B Note Interest Requirement 90,440.00
Net Class C Note Interest Requirement 139,491.55 1,150,198.22
(iii) Collections of Principal Receivables 130,234,761.97
(iv) Collections of Finance Charge Receivables 10,619,926.99
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.62%
Fixed Investor Percentage 2.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,535,702.07
(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) * 8.31%
(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 9,911,593.65
(xxii) Note Rate Class A 1.45000%
Class B 1.71000%
Class C 2.16000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 635,555.56
Class B Note Interest Requirement 61,850.86
Net Class C Note Interest Requirement 100,065.24 797,471.66
(iii) Collections of Principal Receivables 91,200,799.11
(iv) Collections of Finance Charge Receivables 7,436,922.47
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.83%
Fixed Investor Percentage 1.83%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,176,261.44
(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) * 8.31%
(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 6,940,890.80
(xxii) Note Rate Class A 1.43000%
Class B 1.67000%
Class C 2.21000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 920,000.00
Class B Note Interest Requirement 91,666.67
Net Class C Note Interest Requirement 146,524.49 1,158,191.16
(iii) Collections of Principal Receivables 136,801,198.67
(iv) Collections of Finance Charge Receivables 11,155,383.71
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,764,392.17
(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) * 8.31%
(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 10,411,336.21
(xxii) Note Rate Class A 1.38000%
Class B 1.65000%
Class C 2.16000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,070,944.00
Class B Note Interest Requirement 105,155.56
Net Class C Note Interest Requirement 168,107.76 1,344,207.32
(iii) Collections of Principal Receivables 153,217,367.02
(iv) Collections of Finance Charge Receivables 12,494,031.75
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.08%
Fixed Investor Percentage 3.08%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,336,120.08
(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) * 8.31%
(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 11,660,698.42
(xxii) Note Rate Class A 5.50000%
Class B 1.69000%
Class C 2.21000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,579,200.00
Class B Note Interest Requirement 164,266.67
Net Class C Note Interest Requirement 264,161.58 2,007,628.25
(iii) Collections of Principal Receivables 229,826,050.53
(iv) Collections of Finance Charge Receivables 18,741,047.63
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.62%
Fixed Investor Percentage 4.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,004,180.12
(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) * 8.31%
(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 17,491,047.63
(xxii) Note Rate Class A 1.41000%
Class B 1.76000%
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 2001-6
Distribution Date: 6/16/2003
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 1,290,240.00
Class B Note Interest Requirement 133,653.33
Net Class C Note Interest Requirement 220,929.20 1,644,822.53
(iii) Collections of Principal Receivables 183,860,840.43
(iv) Collections of Finance Charge Receivables 14,992,838.10
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.69%
Fixed Investor Percentage 3.69%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,403,344.10
(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) * 8.31%
(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 13,992,838.10
(xxii) Note Rate Class A 1.44000%
Class B 1.79000%
Class C 2.41000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,052,800.00
Class B Note Interest Requirement 105,777.78
Net Class C Note Interest Requirement 174,507.76 1,333,085.54
(iii) Collections of Principal Receivables 153,217,367.02
(iv) Collections of Finance Charge Receivables 12,494,031.75
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.08%
Fixed Investor Percentage 3.08%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,336,120.08
(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) * 8.31%
(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 11,660,698.42
(xxii) Note Rate Class A 1.41000%
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 2002-2
Distribution Date: 6/16/2003
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 1,421,653.33
Class B Note Interest Requirement 142,862.22
Net Class C Note Interest Requirement 235,350.82 1,799,866.38
(iii) Collections of Principal Receivables 214,504,313.83
(iv) Collections of Finance Charge Receivables 17,491,644.45
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.31%
Fixed Investor Percentage 4.31%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,470,568.11
(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) * 8.31%
(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 16,324,977.78
(xxii) Note Rate Class A 1.36000%
Class B 1.64000%
Class C 2.21000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,657,600.00
Class B Note Interest Requirement 164,266.67
Net Class C Note Interest Requirement 267,761.58 2,089,628.25
(iii) Collections of Principal Receivables 229,826,050.53
(iv) Collections of Finance Charge Receivables 18,741,047.63
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.62%
Fixed Investor Percentage 4.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,004,180.12
(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) * 8.31%
(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 17,491,047.63
(xxii) Note Rate Class A 1.48000%
Class B 1.76000%
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 2002-4
Distribution Date: 6/16/2003
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 1,523,200.00
Class B Note Interest Requirement 151,200.00
Net Class C Note Interest Requirement 244,961.58 1,919,361.58
(iii) Collections of Principal Receivables 229,826,050.53
(iv) Collections of Finance Charge Receivables 18,741,047.63
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.62%
Fixed Investor Percentage 4.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,004,180.12
(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) * 8.31%
(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 17,491,047.63
(xxii) Note Rate Class A 1.36000%
Class B 1.62000%
Class C 2.15000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,052,800.00
Class B Note Interest Requirement 103,911.11
Net Class C Note Interest Requirement 172,107.76 1,328,818.87
(iii) Collections of Principal Receivables 153,217,367.02
(iv) Collections of Finance Charge Receivables 12,494,031.75
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.08%
Fixed Investor Percentage 3.08%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,336,120.08
(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) * 8.31%
(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 11,660,698.42
(xxii) Note Rate Class A 1.41000%
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 2002-6
Distribution Date: 6/16/2003
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 1,125,226.67
Class B Note Interest Requirement 113,617.78
Net Class C Note Interest Requirement 198,118.52 1,436,962.96
(iii) Collections of Principal Receivables 168,539,103.73
(iv) Collections of Finance Charge Receivables 13,743,434.93
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.39%
Fixed Investor Percentage 3.39%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,869,732.09
(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) * 8.31%
(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 12,826,768.26
(xxii) Note Rate Class A 1.37000%
Class B 1.66000%
Class C 2.36000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 800,800.00
Class B Note Interest Requirement 81,200.00
Net Class C Note Interest Requirement 147,080.78 1,029,080.78
(iii) Collections of Principal Receivables 114,913,025.27
(iv) Collections of Finance Charge Receivables 9,370,523.81
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.31%
Fixed Investor Percentage 2.31%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,002,090.06
(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) * 8.31%
(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 8,745,523.81
(xxii) Note Rate Class A 1.43000%
Class B 1.74000%
Class C 2.56000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,125,226.67
Class B Note Interest Requirement 114,986.67
Net Class C Note Interest Requirement 202,518.50 1,442,731.83
(iii) Collections of Principal Receivables 168,539,103.73
(iv) Collections of Finance Charge Receivables 13,743,434.93
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.39%
Fixed Investor Percentage 3.39%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,869,732.09
(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) * 8.31%
(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 12,826,768.26
(xxii) Note Rate Class A 1.37000%
Class B 1.68000%
Class C 2.41000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 6/16/2003
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 1,523,200.00
Class B Note Interest Requirement 156,800.00
Net Class C Note Interest Requirement 276,161.57 1,956,161.57
(iii) Collections of Principal Receivables 229,826,050.53
(iv) Collections of Finance Charge Receivables 18,741,047.63
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.62%
Fixed Investor Percentage 4.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,004,180.12
(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) * 8.31%
(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 17,491,047.63
(xxii) Note Rate Class A 1.36000%
Class B 1.68000%
Class C 2.41000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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 2003-2
Distribution Date: 6/16/2003
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 1,420,757.33
Class B Note Interest Requirement 138,407.11
Net Class C Note Interest Requirement 268,144.45 1,827,308.89
(iii) Collections of Principal Receivables 205,311,271.81
(iv) Collections of Finance Charge Receivables 16,742,002.55
(v) Aggregate Amount of Principal Receivables 32,478,661,656.81
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 4.13%
Fixed Investor Percentage 4.13%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.65%
30 to 59 days 1.34%
60 to 89 days 0.98%
90 or more days 2.02%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,150,400.91
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,116,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.31%
(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 15,625,335.88
(xxii) Note Rate Class A 1.42000%
Class B 1.66000%
Class C 2.61000%
- -------------------------------------------------------------------------------------------------------------------------------
* 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