Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 12/15/2003
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 116,666,000.00 50,000,000.00 166,666,000.00
(ii) Monthly Interest Distributed 0.00 133,388.13 67,861.11 201,249.24
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 202,335,838.28 16,861,223.51 21,678,936.17 240,875,997.95
(iv) Collections of Finance Charge Receivables 0.00 1,395,816.70 598,210.58 1,994,027.28
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 0.00 116,666,000.00 50,000,000.00 166,666,000.00
Adjusted Interest 0.00 116,666,000.00 50,000,000.00 166,666,000.00
Series
Floating Investor Percentage 0.48% 0.00% 70.00% 30.00% 100.00%
Fixed Investor Percentage 4.76% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
---------------
Total Receivables 100.00%
(vii) Investor Default Amount 0.00 599,014.90 256,722.14 855,737.04
(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 97,221.67 41,666.67 138,888.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.40%
(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 261.91 1,298,595.04 556,543.91 1,855,400.86
(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: 12/15/2003
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 1,082,277.78 105,096.86 169,625.46 1,357,000.09
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 166,204,438.58 13,850,321.71 17,807,666.59 197,862,426.88
(iv) Collections of Finance Charge Receivables 13,758,843.26 1,146,566.28 1,474,165.77 16,379,575.31
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
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 3.91% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 3.91% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,904,609.22 492,049.06 632,638.41 7,029,296.69
(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) * 8.40%
(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 12,803,734.70 1,066,705.45 1,371,486.92 15,241,927.07
(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 1999-1
Distribution Date: 12/15/2003
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 746,666.67 73,402.78 138,750.00 958,819.44
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 108,394,199.08 9,032,849.92 11,613,664.21 129,040,713.21
(iv) Collections of Finance Charge Receivables 8,973,158.65 747,763.22 961,409.86 10,682,331.73
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
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 2.55% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.55% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,850,832.10 320,902.68 412,589.15 4,584,323.93
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.40%
(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 8,348,158.65 695,679.89 894,445.57 9,938,284.11
(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: 12/15/2003
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 83,008.85 5,080,217.39
(iii) Collections of Principal Receivables 139,598,721.11
(iv) Collections of Finance Charge Receivables 11,556,351.56
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.76%
Fixed Investor Percentage 2.76%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,959,409.65
(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) * 8.40%
(xii) Portfolio Supplemented Yield 9.41%
(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 10,751,426.56
(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: 12/15/2003
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 752,500.00
Class B Note Interest Requirement 71,458.33
Net Class C Note Interest Requirement 109,651.47 933,609.81
(iii) Collections of Principal Receivables 129,040,692.54
(iv) Collections of Finance Charge Receivables 10,682,330.02
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.55%
Fixed Investor Percentage 2.55%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,584,323.20
(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) * 8.40%
(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 9,938,282.52
(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: 12/15/2003
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 729,166.67
Class B Note Interest Requirement 71,458.33
Net Class C Note Interest Requirement 107,776.46 908,401.46
(iii) Collections of Principal Receivables 129,040,692.54
(iv) Collections of Finance Charge Receivables 10,682,330.02
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.55%
Fixed Investor Percentage 2.55%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,584,323.20
(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) * 8.40%
(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 9,938,282.52
(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: 12/15/2003
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 699,720.00
Class B Note Interest Requirement 70,342.22
Net Class C Note Interest Requirement 111,528.37 881,590.59
(iii) Collections of Principal Receivables 122,846,758.95
(iv) Collections of Finance Charge Receivables 10,169,579.80
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.43%
Fixed Investor Percentage 2.43%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,364,276.38
(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) * 8.40%
(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 9,461,246.47
(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: 12/15/2003
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 482,222.22
Class B Note Interest Requirement 47,962.20
Net Class C Note Interest Requirement 80,185.32 610,369.74
(iii) Collections of Principal Receivables 86,027,128.36
(iv) Collections of Finance Charge Receivables 7,121,553.34
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.70%
Fixed Investor Percentage 1.70%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,056,215.46
(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) * 8.40%
(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 6,625,521.68
(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: 12/15/2003
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 694,166.67
Class B Note Interest Requirement 70,972.22
Net Class C Note Interest Requirement 117,151.44 882,290.33
(iii) Collections of Principal Receivables 129,040,692.54
(iv) Collections of Finance Charge Receivables 10,682,330.02
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.55%
Fixed Investor Percentage 2.55%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,584,323.20
(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) * 8.40%
(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 9,938,282.52
(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: 12/15/2003
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 812,942.67
Class B Note Interest Requirement 81,666.67
Net Class C Note Interest Requirement 134,709.81 1,029,319.14
(iii) Collections of Principal Receivables 144,525,598.77
(iv) Collections of Finance Charge Receivables 11,964,211.53
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.86%
Fixed Investor Percentage 2.86%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,134,442.80
(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) * 8.40%
(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 11,130,878.20
(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: 12/15/2003
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 1,195,600.00
Class B Note Interest Requirement 128,216.67
Net Class C Note Interest Requirement 212,564.78 1,536,381.45
(iii) Collections of Principal Receivables 216,788,398.15
(iv) Collections of Finance Charge Receivables 17,946,317.30
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.28%
Fixed Investor Percentage 4.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,701,664.20
(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) * 8.40%
(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 16,696,317.30
(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: 12/15/2003
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 980,000.00
Class B Note Interest Requirement 104,533.33
Net Class C Note Interest Requirement 178,451.79 1,262,985.12
(iii) Collections of Principal Receivables 173,430,718.52
(iv) Collections of Finance Charge Receivables 14,357,053.84
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.43%
Fixed Investor Percentage 3.43%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,161,331.36
(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) * 8.40%
(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 13,357,053.84
(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: 12/15/2003
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 797,066.67
Class B Note Interest Requirement 82,211.11
Net Class C Note Interest Requirement 140,309.81 1,019,587.59
(iii) Collections of Principal Receivables 144,525,598.77
(iv) Collections of Finance Charge Receivables 11,964,211.53
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.86%
Fixed Investor Percentage 2.86%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,134,442.80
(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) * 8.40%
(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 11,130,878.20
(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: 12/15/2003
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 1,070,160.00
Class B Note Interest Requirement 110,522.22
Net Class C Note Interest Requirement 188,593.78 1,369,276.00
(iii) Collections of Principal Receivables 202,335,838.28
(iv) Collections of Finance Charge Receivables 16,749,896.15
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.00%
Fixed Investor Percentage 4.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,188,219.92
(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) * 8.40%
(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 15,583,229.48
(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: 12/15/2003
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 1,264,200.00
Class B Note Interest Requirement 128,216.67
Net Class C Note Interest Requirement 215,714.78 1,608,131.45
(iii) Collections of Principal Receivables 216,788,398.15
(iv) Collections of Finance Charge Receivables 17,946,317.30
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.28%
Fixed Investor Percentage 4.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,701,664.20
(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) * 8.40%
(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 16,696,317.30
(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: 12/15/2003
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 116,783.33
Net Class C Note Interest Requirement 195,764.78 1,459,148.11
(iii) Collections of Principal Receivables 216,788,398.15
(iv) Collections of Finance Charge Receivables 17,946,317.30
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.28%
Fixed Investor Percentage 4.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,701,664.20
(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) * 8.40%
(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 16,696,317.30
(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: 12/15/2003
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 797,066.67
Class B Note Interest Requirement 80,577.78
Net Class C Note Interest Requirement 138,209.81 1,015,854.25
(iii) Collections of Principal Receivables 144,525,598.77
(iv) Collections of Finance Charge Receivables 11,964,211.53
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.86%
Fixed Investor Percentage 2.86%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,134,442.80
(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) * 8.40%
(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 11,130,878.20
(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: 12/15/2003
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 848,026.67
Class B Note Interest Requirement 88,036.67
Net Class C Note Interest Requirement 159,730.82 1,095,794.15
(iii) Collections of Principal Receivables 158,978,158.65
(iv) Collections of Finance Charge Receivables 13,160,632.69
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,647,887.08
(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) * 8.40%
(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 12,243,966.02
(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: 12/15/2003
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 607,600.00
Class B Note Interest Requirement 63,291.67
Net Class C Note Interest Requirement 119,407.38 790,299.05
(iii) Collections of Principal Receivables 108,394,199.08
(iv) Collections of Finance Charge Receivables 8,973,158.65
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.14%
Fixed Investor Percentage 2.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,850,832.10
(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) * 8.40%
(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 8,348,158.65
(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: 12/15/2003
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 848,026.67
Class B Note Interest Requirement 89,234.44
Net Class C Note Interest Requirement 163,580.82 1,100,841.93
(iii) Collections of Principal Receivables 158,978,158.65
(iv) Collections of Finance Charge Receivables 13,160,632.69
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,647,887.08
(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) * 8.40%
(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 12,243,966.02
(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: 12/15/2003
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 121,683.33
Net Class C Note Interest Requirement 223,064.78 1,491,348.11
(iii) Collections of Principal Receivables 216,788,398.15
(iv) Collections of Finance Charge Receivables 17,946,317.30
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.28%
Fixed Investor Percentage 4.28%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,701,664.20
(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) * 8.40%
(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 16,696,317.30
(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: 12/15/2003
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 1,076,824.00
Class B Note Interest Requirement 107,244.67
Net Class C Note Interest Requirement 218,031.20 1,402,099.87
(iii) Collections of Principal Receivables 193,664,302.35
(iv) Collections of Finance Charge Receivables 16,032,043.45
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 3.83%
Fixed Investor Percentage 3.83%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,880,153.35
(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) * 8.40%
(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 14,915,376.79
(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: 12/15/2003
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 1,145,130.00
Class B Note Interest Requirement 114,047.50
Net Class C Note Interest Requirement 209,916.52 1,469,094.02
(iii) Collections of Principal Receivables 205,948,978.25
(iv) Collections of Finance Charge Receivables 17,049,001.44
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 4.07%
Fixed Investor Percentage 0.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,316,580.99
(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) * 8.40%
(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 15,861,501.44
(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
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2003-4
Distribution Date: 12/15/2003
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 644,186.67
Class B Note Interest Requirement 69,865.83
Net Class C Note Interest Requirement 115,425.94 829,478.44
(iii) Collections of Principal Receivables 104,781,059.11
(iv) Collections of Finance Charge Receivables 8,674,053.36
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 2.07%
Fixed Investor Percentage 2.07%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,722,471.03
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 604,166.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.40%
(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 8,069,886.70
(xxii) Note Rate Class A 1.36000%
Class B 1.77000%
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 2003-5
Distribution Date: 12/15/2003
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 810,133.33
Class B Note Interest Requirement 78,944.44
Net Class C Note Interest Requirement 136,108.12 1,025,185.90
(iii) Collections of Principal Receivables 144,525,598.77
(iv) Collections of Finance Charge Receivables 11,964,211.53
(v) Aggregate Amount of Principal Receivables 35,020,611,346.48
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.86%
Fixed Investor Percentage 2.86%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,134,442.80
(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) * 8.40%
(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 11,130,878.20
(xxii) Note Rate Class A 1.24000%
Class B 1.45000%
Class C 2.04000%
- ---------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the Collections of Finance Charge Receivables portion of the
Portfolio Yield is annualized based on a 365 day year / actual number of days in the calendar month.
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2003-6
Distribution Date: 12/15/2003
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 2,441,101.60
Class B Note Interest Requirement 242,625.13
Net Class C Note Interest Requirement 387,251.56 3,070,978.29
(iii) Collections of Principal Receivables 283,984,539.39
(iv) Collections of Finance Charge Receivables 23,506,873.88
(v) Aggregate Amount of Principal Receivables as of November 2, 2003 35,099,876,870.07
as of November 1, 2003 35,020,611,346.48
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 5.70%
Fixed Investor Percentage 5.70%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.57%
30 to 59 days 1.38%
60 to 89 days 1.07%
90 or more days 1.98%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 10,049,280.69
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,555,555.56
(xi) Portfolio Yield (Net of Defaulted Receivables) * substitute Series 2003-5 Portfolio Yield 8.40%
(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 21,951,318.33
(xxii) Note Rate Class A 1.24546%
Class B 1.48546%
Class C 1.93546%
- ---------------------------------------------------------------------------------------------------------------------------------
* 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