Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 10/15/2003
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 1,458,333.33 142,915.85 218,125.97 1,819,375.15
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 229,422,264.80 19,118,412.82 24,581,066.19 273,121,743.81
(iv) Collections of Finance Charge Receivables 17,714,998.82 1,476,241.47 1,898,044.02 21,089,284.31
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
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 4.92% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.92% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,110,687.27 592,553.89 761,862.74 8,465,103.90
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables)* 9.30%
(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 1.12000%
(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 16,553,518.66 1,379,019.80 1,773,043.47 19,705,581.93
(xxii) Certificate Rate 1.25000% 1.47000% 1.74500%
- ------------------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 1,159,583.33 112,603.78 181,741.56 1,453,928.67
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 188,454,003.23 15,704,445.64 20,191,554.96 224,350,003.84
(iv) Collections of Finance Charge Receivables 14,551,606.17 1,212,629.63 1,559,104.88 17,323,340.68
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
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 4.04% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.04% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,840,921.69 486,741.78 625,814.73 6,953,478.20
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 1.12000%
(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 13,593,272.84 1,132,768.80 1,456,426.03 16,182,467.67
(xxii) Certificate Rate 1.21000% 1.41000% 1.77000%
- ----------------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
Period Type: Accumulation
Section 5.2 - Supplement Class A Class B Collateral Total
- --------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 54,166,000.00 23,214,286.00 77,380,286.00
(ii) Monthly Interest Distributed 0.00 66,804.73 33,999.26 100,803.99
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 106,517,480.09 8,876,347.43 11,412,696.43 126,806,523.94
(iv) Collections of Finance Charge Receivables 0.00 685,393.30 293,743.61 979,136.91
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 0.00 54,166,000.00 23,214,286.00 77,380,286.00
Adjusted Interest 0.00 54,166,000.00 23,214,286.00 77,380,286.00
Series
Floating Investor Percentage 0.23% 0.00% 70.00% 30.00% 100.00%
Fixed Investor Percentage 2.28% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 0.00 275,112.49 117,906.81 393,019.30
(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 0.00 45,138.33 19,345.24 64,483.57
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 0.00 0.00 0.00 0.00
(xiv) LIBOR 1.12000%
(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 81.11 640,254.97 274,398.37 914,734.45
(xxii) Certificate Rate 1.28000% 1.48000% 1.97000%
- ------------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 800,000.00 78,645.83 148,660.71 1,027,306.55
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 122,904,784.72 10,242,065.39 13,168,369.81 146,315,219.92
(iv) Collections of Finance Charge Receivables 9,490,177.94 790,848.16 1,016,804.78 11,297,830.88
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
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 2.63% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.63% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,809,296.75 317,441.40 408,138.94 4,534,877.09
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 1.12000%
(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 8,865,177.94 738,764.83 949,840.50 10,553,783.26
(xxii) Certificate Rate 1.28000% 1.51000% 2.32000%
- ------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-3
Distribution Date: 10/15/2003
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 88,006.30 5,085,214.84
(iii) Collections of Principal Receivables 158,286,614.14
(iv) Collections of Finance Charge Receivables 12,222,210.36
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.85%
Fixed Investor Percentage 2.85%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,905,917.10
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 804,925.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(xii) Portfolio Supplemented Yield 10.82%
(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 11,417,285.36
(xviii)Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.07000%
- --------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-1
Distribution Date: 10/15/2003
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 806,250.00
Class B Note Interest Requirement 76,562.50
Net Class C Note Interest Requirement 117,268.34 1,000,080.84
(iii) Collections of Principal Receivables 146,315,196.49
(iv) Collections of Finance Charge Receivables 11,297,829.07
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.63%
Fixed Investor Percentage 2.63%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,534,876.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 10,553,781.57
(xxii) Note Rate Class A 1.29000%
Class B 1.47000%
Class C 1.85000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 781,250.00
Class B Note Interest Requirement 76,562.50
Net Class C Note Interest Requirement 115,259.40 973,071.90
(iii) Collections of Principal Receivables 146,315,196.49
(iv) Collections of Finance Charge Receivables 11,297,829.07
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.63%
Fixed Investor Percentage 2.63%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,534,876.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 10,553,781.57
(xxii) Note Rate Class A 1.25000%
Class B 1.47000%
Class C 1.82000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 749,700.00
Class B Note Interest Requirement 75,366.67
Net Class C Note Interest Requirement 119,289.63 944,356.30
(iii) Collections of Principal Receivables 139,292,089.34
(iv) Collections of Finance Charge Receivables 10,755,535.00
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.51%
Fixed Investor Percentage 2.51%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,317,202.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 708,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 10,047,201.66
(xxii) Note Rate Class A 1.26000%
Class B 1.52000%
Class C 1.97000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 516,666.67
Class B Note Interest Requirement 51,388.07
Net Class C Note Interest Requirement 85,769.26 653,824.00
(iii) Collections of Principal Receivables 97,543,464.33
(iv) Collections of Finance Charge Receivables 7,531,886.05
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.76%
Fixed Investor Percentage 1.76%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,023,250.91
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 496,031.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 7,035,854.38
(xxii) Note Rate Class A 1.24000%
Class B 1.48000%
Class C 2.02000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-3
Distribution Date: 10/15/2003
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 743,750.00
Class B Note Interest Requirement 76,041.67
Net Class C Note Interest Requirement 125,304.03 945,095.70
(iii) Collections of Principal Receivables 146,315,196.49
(iv) Collections of Finance Charge Receivables 11,297,829.07
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.63%
Fixed Investor Percentage 2.63%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,534,876.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 10,553,781.57
(xxii) Note Rate Class A 1.19000%
Class B 1.46000%
Class C 1.97000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 871,010.00
Class B Note Interest Requirement 87,500.00
Net Class C Note Interest Requirement 144,090.68 1,102,600.68
(iii) Collections of Principal Receivables 163,873,046.29
(iv) Collections of Finance Charge Receivables 12,653,570.59
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.95%
Fixed Investor Percentage 2.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,079,062.34
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 11,820,237.25
(xxii) Note Rate Class A 5.50000%
Class B 1.50000%
Class C 2.02000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-5
Distribution Date: 10/15/2003
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 1,281,000.00
Class B Note Interest Requirement 137,375.00
Net Class C Note Interest Requirement 227,386.15 1,645,761.15
(iii) Collections of Principal Receivables 245,809,569.43
(iv) Collections of Finance Charge Receivables 18,980,355.88
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.42%
Fixed Investor Percentage 4.42%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,618,593.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 17,730,355.88
(xxii) Note Rate Class A 1.22000%
Class B 1.57000%
Class C 2.12000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-6
Distribution Date: 10/15/2003
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 1,050,000.00
Class B Note Interest Requirement 112,000.00
Net Class C Note Interest Requirement 190,908.90 1,352,908.90
(iii) Collections of Principal Receivables 196,647,655.55
(iv) Collections of Finance Charge Receivables 15,184,284.70
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.54%
Fixed Investor Percentage 3.54%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,094,874.81
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,000,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 14,184,284.70
(xxii) Note Rate Class A 1.25000%
Class B 1.60000%
Class C 2.22000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 854,000.00
Class B Note Interest Requirement 88,083.33
Net Class C Note Interest Requirement 150,090.68 1,092,174.01
(iii) Collections of Principal Receivables 163,873,046.29
(iv) Collections of Finance Charge Receivables 12,653,570.59
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.95%
Fixed Investor Percentage 2.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,079,062.34
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 11,820,237.25
(xxii) Note Rate Class A 1.22000%
Class B 1.51000%
Class C 2.10000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 1,146,600.00
Class B Note Interest Requirement 118,416.67
Net Class C Note Interest Requirement 201,727.06 1,466,743.73
(iii) Collections of Principal Receivables 229,422,264.80
(iv) Collections of Finance Charge Receivables 17,714,998.82
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.13%
Fixed Investor Percentage 4.13%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,110,687.27
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,166,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 16,548,332.15
(xxii) Note Rate Class A 1.17000%
Class B 1.45000%
Class C 2.02000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-3
Distribution Date: 10/15/2003
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 1,354,500.00
Class B Note Interest Requirement 137,375.00
Net Class C Note Interest Requirement 230,761.15 1,722,636.15
(iii) Collections of Principal Receivables 245,809,569.43
(iv) Collections of Finance Charge Receivables 18,980,355.88
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.42%
Fixed Investor Percentage 4.42%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,618,593.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 17,730,355.88
(xxii) Note Rate Class A 1.29000%
Class B 1.57000%
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 2002-4
Distribution Date: 10/15/2003
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 1,228,500.00
Class B Note Interest Requirement 125,125.00
Net Class C Note Interest Requirement 209,386.15 1,563,011.15
(iii) Collections of Principal Receivables 245,809,569.43
(iv) Collections of Finance Charge Receivables 18,980,355.88
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.42%
Fixed Investor Percentage 4.42%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,618,593.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 17,730,355.88
(xxii) Note Rate Class A 1.17000%
Class B 1.43000%
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 2002-5
Distribution Date: 10/15/2003
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 854,000.00
Class B Note Interest Requirement 86,333.33
Net Class C Note Interest Requirement 147,840.68 1,088,174.01
(iii) Collections of Principal Receivables 163,873,046.29
(iv) Collections of Finance Charge Receivables 12,653,570.59
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.95%
Fixed Investor Percentage 2.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,079,062.34
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 11,820,237.25
(xxii) Note Rate Class A 1.22000%
Class B 1.48000%
Class C 2.07000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-6
Distribution Date: 10/15/2003
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 908,600.00
Class B Note Interest Requirement 94,325.00
Net Class C Note Interest Requirement 170,874.82 1,173,799.82
(iii) Collections of Principal Receivables 180,260,350.92
(iv) Collections of Finance Charge Receivables 13,918,927.64
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.24%
Fixed Investor Percentage 3.24%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,586,968.57
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 13,002,260.98
(xxii) Note Rate Class A 1.18000%
Class B 1.47000%
Class C 2.17000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 651,000.00
Class B Note Interest Requirement 67,812.50
Net Class C Note Interest Requirement 127,755.57 846,568.07
(iii) Collections of Principal Receivables 122,904,784.72
(iv) Collections of Finance Charge Receivables 9,490,177.94
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.21%
Fixed Investor Percentage 2.21%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,809,296.75
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 625,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 8,865,177.94
(xxii) Note Rate Class A 1.24000%
Class B 1.55000%
Class C 2.37000%
- ---------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-8
Distribution Date: 10/15/2003
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 908,600.00
Class B Note Interest Requirement 95,608.33
Net Class C Note Interest Requirement 174,999.82 1,179,208.15
(iii) Collections of Principal Receivables 180,260,350.92
(iv) Collections of Finance Charge Receivables 13,918,927.64
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.24%
Fixed Investor Percentage 3.24%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,586,968.57
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 13,002,260.98
(xxii) Note Rate Class A 1.18000%
Class B 1.49000%
Class C 2.22000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 1,228,500.00
Class B Note Interest Requirement 130,375.00
Net Class C Note Interest Requirement 238,636.15 1,597,511.15
(iii) Collections of Principal Receivables 245,809,569.43
(iv) Collections of Finance Charge Receivables 18,980,355.88
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.42%
Fixed Investor Percentage 4.42%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,618,593.51
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 9.30%
(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 17,730,355.88
(xxii) Note Rate Class A 1.17000%
Class B 1.49000%
Class C 2.22000%
- ---------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 1,153,740.00
Class B Note Interest Requirement 114,905.00
Net Class C Note Interest Requirement 233,281.60 1,501,926.60
(iii) Collections of Principal Receivables 219,589,882.03
(iv) Collections of Finance Charge Receivables 16,955,784.58
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 3.95%
Fixed Investor Percentage 3.95%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,805,943.53
(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) * 9.30%
(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 15,839,117.92
(xxii) Note Rate Class A 1.23000%
Class B 1.47000%
Class C 2.42000%
- -------------------------------------------------------------------------------------------------------------------------------
* 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: 10/15/2003
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 1,226,925.00
Class B Note Interest Requirement 122,193.75
Net Class C Note Interest Requirement 224,566.82 1,573,685.57
(iii) Collections of Principal Receivables 233,519,090.96
(iv) Collections of Finance Charge Receivables 18,031,338.08
(v) Aggregate Amount of Principal Receivables 33,902,022,575.44
Investor Interest 0.00
Adjusted Interest 0.00
Floating Investor Percentage 4.20%
Fixed Investor Percentage 0.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.60%
30 to 59 days 1.41%
60 to 89 days 1.04%
90 or more days 1.95%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,237,663.83
(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) * 9.30%
(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 16,843,838.08
(xxii) Note Rate Class A 1.23000%
Class B 1.47000%
Class C 2.20000%
- ---------------------------------------------------------------------------------------------------------------------------------
* 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