Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 9/15/2003
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 1,494,888.89 146,675.09 224,105.16 1,865,669.14
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 224,576,593.60 18,714,609.19 24,061,884.83 267,353,087.61
(iv) Collections of Finance Charge
Receivables 17,568,299.58 1,464,016.60 1,882,326.18 20,914,642.35
(v) Aggregate Amount of Principal
Receivables 3,243,540,908.80
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 5.01% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.01% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,749,445.65 645,783.45 830,301.44 9,225,530.53
(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) * 8.14%
(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 1.11000%
(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 16,406,261.97 1,366,794.93 1,757,325.62 19,530,382.52
(xxii) Certificate Rate 1.24000% 1.46000% 1.73500%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 1,188,333.33 115,532.01 186,738.60 1,490,603.94
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 184,473,630.45 15,372,749.07 19,765,085.30 219,611,464.82
(iv) Collections of Finance Charge
Receivables 14,431,103.22 1,202,587.75 1,546,193.81 17,179,884.79
(v) Aggregate Amount of Principal
Receivables 33,243,540,908.80
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 4.12% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.12% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,365,616.07 530,466.16 682,032.14 7,578,114.36
(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) * 8.13%
(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 1.11000%
(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 13,472,769.89 1,122,726.92 1,443,514.96 16,039,011.77
(xxii) Certificate Rate 1.20000% 1.40000% 1.76000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
Period Type: Accumulation
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 650,000,000.00 0.00 46,429,238.00 696,429,238.00
(ii) Monthly Interest Distributed 710,847.22 68,565.13 113,294.90 892,707.25
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 104,267,704.17 8,688,868.41 11,171,646.70 124,128,219.28
(iv) Collections of Finance Charge
Receivables 8,156,710.52 679,717.51 873,941.64 9,710,369.67
(v) Aggregate Amount of Principal
Receivables 33,243,540,908.80
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 2.33% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.33% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,597,956.91 299,826.05 385,499.07 4,283,282.03
(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) * 8.14%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest
(Class A Adjusted) 0.00 54,166,000.00 23,214,286.00 77,380,286.00
(xiv) LIBOR 1.11000%
(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 7,617,277.16 634,579.18 815,905.37 9,067,761.71
(xxii) Certificate Rate 1.27000% 1.47000% 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 1999-1
Distribution Date: 9/15/2003
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 820,208.33 80,729.17 152,924.11 1,053,861.61
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal
Receivables 120,308,889.43 10,025,740.79 12,890,238.18 143,224,868.39
(iv) Collections of Finance Charge
Receivables 9,411,589.06 784,299.09 1,008,384.54 11,204,272.69
(v) Aggregate Amount of Principal
Receivables 33,243,540,908.80
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 2.69% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.69% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent
(As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,151,488.74 345,957.39 444,802.37 4,942,248.50
(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) * 8.13%
(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 1.11000%
(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 8,786,589.06 732,215.75 941,420.26 10,460,225.07
(xxii) Certificate Rate 1.27000% 1.50000% 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 1999-3
Distribution Date: 9/15/2003
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 93,388.46 5,090,597.00
(iii) Collections of Principal Receivables 154,943,412.51
(iv) Collections of Finance Charge Receivables 12,120,997.32
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.91%
Fixed Investor Percentage 2.91%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,346,619.32
(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) * 8.13%
(xii) Portfolio Supplemented Yield 9.60%
(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 11,316,072.32
(xviii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.06000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 826,666.67
Class B Note Interest Requirement 78,576.39
Net Class C Note Interest Requirement 121,185.73 1,026,428.79
(iii) Collections of Principal Receivables 143,224,845.45
(iv) Collections of Finance Charge Receivables 11,204,270.90
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.69%
Fixed Investor Percentage 2.69%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,942,247.71
(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) * 8.13%
(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 10,460,223.40
(xxii) Note Rate Class A 1.28000%
Class B 1.46000%
Class C 1.84000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 800,833.33
Class B Note Interest Requirement 78,576.39
Net Class C Note Interest Requirement 119,109.82 998,519.55
(iii) Collections of Principal Receivables 143,224,845.45
(iv) Collections of Finance Charge Receivables 11,204,270.90
(v) Aggregate Amount of Principal Receivables 3,243,540,908.80
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.69%
Fixed Investor Percentage 2.69%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,942,247.71
(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) * 8.13%
(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 10,460,223.40
(xxii) Note Rate Class A 1.24000%
Class B 1.46000%
Class C 1.81000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 768,541.67
Class B Note Interest Requirement 77,366.53
Net Class C Note Interest Requirement 123,274.01 969,182.20
(iii) Collections of Principal Receivables 136,350,074.68
(iv) Collections of Finance Charge Receivables 10,666,467.60
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.56%
Fixed Investor Percentage 2.56%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,705,020.57
(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) * 8.13%
(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 9,958,134.27
(xxii) Note Rate Class A 1.25000%
Class B 1.51000%
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 2001-2
Distribution Date: 9/15/2003
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 529,583.33
Class B Note Interest Requirement 52,742.21
Net Class C Note Interest Requirement 88,633.87 670,959.42
(iii) Collections of Principal Receivables 95,483,230.30
(iv) Collections of Finance Charge Receivables 7,469,513.93
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.79%
Fixed Investor Percentage 1.79%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,294,831.81
(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) * 8.13%
(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 6,973,482.26
(xxii) Note Rate Class A 1.23000%
Class B 1.47000%
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 2001-3
Distribution Date: 9/15/2003
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 762,083.33
Class B Note Interest Requirement 78,038.19
Net Class C Note Interest Requirement 129,489.27 969,610.80
(iii) Collections of Principal Receivables 143,224,845.45
(iv) Collections of Finance Charge Receivables 11,204,270.90
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.69%
Fixed Investor Percentage 2.69%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,942,247.71
(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) * 8.13%
(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 10,460,223.40
(xxii) Note Rate Class A 1.18000%
Class B 1.45000%
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 2001-4
Distribution Date: 9/15/2003
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 892,810.33
Class B Note Interest Requirement 89,813.89
Net Class C Note Interest Requirement 148,903.30 1,131,527.52
(iii) Collections of Principal Receivables 160,411,852.57
(iv) Collections of Finance Charge Receivables 12,548,785.41
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.01%
Fixed Investor Percentage 3.01%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,535,318.32
(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) * 8.13%
(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 11,715,452.08
(xxii) Note Rate Class A 5.50000%
Class B 1.49000%
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 2001-5
Distribution Date: 9/15/2003
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 1,312,850.00
Class B Note Interest Requirement 141,050.00
Net Class C Note Interest Requirement 234,979.85 1,688,879.85
(iii) Collections of Principal Receivables 240,617,778.85
(iv) Collections of Finance Charge Receivables 18,823,178.12
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.51%
Fixed Investor Percentage 4.51%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,302,977.48
(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) * 8.13%
(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 17,573,178.12
(xxii) Note Rate Class A 1.21000%
Class B 1.56000%
Class C 2.11000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 1,076,320.00
Class B Note Interest Requirement 115,010.00
Net Class C Note Interest Requirement 197,283.89 1,388,613.89
(iii) Collections of Principal Receivables 192,494,223.08
(iv) Collections of Finance Charge Receivables 15,058,542.49
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.61%
Fixed Investor Percentage 3.61%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,642,381.98
(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) * 8.13%
(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 14,058,542.49
(xxii) Note Rate Class A 1.24000%
Class B 1.59000%
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 2002-1
Distribution Date: 9/15/2003
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 875,233.33
Class B Note Interest Requirement 90,416.67
Net Class C Note Interest Requirement 155,103.30 1,120,753.30
(iii) Collections of Principal Receivables 160,411,852.57
(iv) Collections of Finance Charge Receivables 12,548,785.41
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.01%
Fixed Investor Percentage 3.01%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,535,318.32
(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) * 8.13%
(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 11,715,452.08
(xxii) Note Rate Class A 1.21000%
Class B 1.50000%
Class C 2.09000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 1,174,693.33
Class B Note Interest Requirement 121,520.00
Net Class C Note Interest Requirement 208,464.55 1,504,677.88
(iii) Collections of Principal Receivables 224,576,593.60
(iv) Collections of Finance Charge Receivables 17,568,299.58
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.21%
Fixed Investor Percentage 4.21%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,749,445.65
(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) * 8.13%
(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 16,401,632.91
(xxii) Note Rate Class A 1.16000%
Class B 1.44000%
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 2002-3
Distribution Date: 9/15/2003
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 1,388,800.00
Class B Note Interest Requirement 141,050.00
Net Class C Note Interest Requirement 238,467.35 1,768,317.35
(iii) Collections of Principal Receivables 240,617,778.85
(iv) Collections of Finance Charge Receivables 18,823,178.12
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.51%
Fixed Investor Percentage 4.51%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,302,977.48
(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) * 8.13%
(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 17,573,178.12
(xxii) Note Rate Class A 1.28000%
Class B 1.56000%
Class C 2.14000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 1,258,600.00
Class B Note Interest Requirement 128,391.67
Net Class C Note Interest Requirement 216,379.85 1,603,371.52
(iii) Collections of Principal Receivables 240,617,778.85
(iv) Collections of Finance Charge Receivables 18,823,178.12
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.51%
Fixed Investor Percentage 4.51%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,302,977.48
(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) * 8.13%
(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 17,573,178.12
(xxii) Note Rate Class A 1.16000%
Class B 1.42000%
Class C 1.95000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 875,233.33
Class B Note Interest Requirement 88,608.33
Net Class C Note Interest Requirement 152,778.30 1,116,619.97
(iii) Collections of Principal Receivables 160,411,852.57
(iv) Collections of Finance Charge Receivables 12,548,785.41
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.01%
Fixed Investor Percentage 3.01%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,535,318.32
(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) * 8.13%
(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 11,715,452.08
(xxii) Note Rate Class A 1.21000%
Class B 1.47000%
Class C 2.06000%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 9/15/2003
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 930,930.00
Class B Note Interest Requirement 96,806.11
Net Class C Note Interest Requirement 176,581.06 1,204,317.17
(iii) Collections of Principal Receivables 176,453,037.83
(iv) Collections of Finance Charge Receivables 13,803,663.95
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.31%
Fixed Investor Percentage 3.31%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,088,850.15
(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) * 8.13%
(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 12,886,997.29
(xxii) Note Rate Class A 1.17000%
Class B 1.46000%
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 2002-7
Distribution Date: 9/15/2003
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 667,275.00
Class B Note Interest Requirement 69,620.83
Net Class C Note Interest Requirement 132,021.20 868,917.03
(iii) Collections of Principal Receivables 120,308,889.43
(iv) Collections of Finance Charge Receivables 9,411,589.06
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.26%
Fixed Investor Percentage 2.26%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,151,488.74
(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) * 8.13%
(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 8,786,589.06
(xxii) Note Rate Class A 1.23000%
Class B 1.54000%
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 2002-8
Distribution Date: 9/15/2003
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 930,930.00
Class B Note Interest Requirement 98,132.22
Net Class C Note Interest Requirement 180,843.56 1,209,905.78
(iii) Collections of Principal Receivables 176,453,037.83
(iv) Collections of Finance Charge Receivables 13,803,663.95
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.31%
Fixed Investor Percentage 3.31%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,088,850.15
(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) * 8.13%
(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 12,886,997.29
(xxii) Note Rate Class A 1.17000%
Class B 1.48000%
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 2003-1
Distribution Date: 9/15/2003
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 1,258,600.00
Class B Note Interest Requirement 133,816.67
Net Class C Note Interest Requirement 246,604.85 1,639,021.52
(iii) Collections of Principal Receivables 240,617,778.85
(iv) Collections of Finance Charge Receivables 18,823,178.12
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.51%
Fixed Investor Percentage 4.51%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 8,302,977.48
(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) * 8.13%
(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 17,573,178.12
(xxii) Note Rate Class A 1.16000%
Class B 1.48000%
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 2003-2
Distribution Date: 9/15/2003
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 1,182,505.33
Class B Note Interest Requirement 117,927.44
Net Class C Note Interest Requirement 241,070.36 1,541,503.14
(iii) Collections of Principal Receivables 214,951,882.44
(iv) Collections of Finance Charge Receivables 16,815,372.45
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 4.03%
Fixed Investor Percentage 4.03%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,417,326.55
(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) * 8.13%
(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 15,698,705.79
(xxii) Note Rate Class A 1.22000%
Class B 1.46000%
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 2003-3
Distribution Date: 9/15/2003
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 1,257,515.00
Class B Note Interest Requirement 125,407.92
Net Class C Note Interest Requirement 232,063.62 1,614,986.53
(iii) Collections of Principal Receivables 228,586,889.91
(iv) Collections of Finance Charge Receivables 17,882,019.21
(v) Aggregate Amount of Principal Receivables 33,243,540,908.80
Investor Interest 0.00
Adjusted Interest 0.00
Floating Investor Percentage 4.29%
Fixed Investor Percentage 0.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.67%
30 to 59 days 1.40%
60 to 89 days 0.99%
90 or more days 1.94%
---------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,887,828.60
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,187,500.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.13%
(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 16,694,519.21
(xxii) Note Rate Class A 1.22000%
Class B 1.46000%
Class C 2.19000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the Collections
of Finance Charge Receivables portion of the Portfolio Yield is annualized
based on a 365 day year / actual number of days in the calendar month.
By:
---------------------------------
Name: Patricia M. Garvey
Title: Vice President