CHASE MANHATTAN BANK USA, N.A.
MONTHLY CERTIFICATEHOLDER'S STATEMENT
CHASE CREDIT CARD MASTER TRUST
SERIES 1999-3
Distribution Date: 07/15/2004
Period Type: Revolving
Section 5.2 - Supplement Total
- ---------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,717,500.00
Class B Note Interest Requirement 279,708.54
Net Class C Note Interest Requirement 93,787.78 5,090,996.32
(iii) Collections of Principal Receivables 161,888,973.82
(iv) Collections of Finance Charge Receivables 12,827,544.25
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 2.66%
Fixed Investor Percentage 2.66%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,032,156.19
(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) 9.95%
(xii) Portfolio Supplemented Yield 10.97%
(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 12,025,868.04
(xviii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.18875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 880,468.75
Class B Note Interest Requirement 82,747.40
Net Class C Note Interest Requirement 125,010.15 1,088,226.30
(iii) Collections of Principal Receivables 149,645,105.13
(iv) Collections of Finance Charge Receivables 11,857,380.79
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.45%
Fixed Investor Percentage 2.45%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,651,567.82
(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) 9.95%
(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 11,113,333.29
(xxii) Note Rate Class A 1.40875%
Class B 1.58875%
Class C 1.96875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 855,468.75
Class B Note Interest Requirement 82,747.40
Net Class C Note Interest Requirement 123,001.23 1,061,217.37
(iii) Collections of Principal Receivables 149,645,105.13
(iv) Collections of Finance Charge Receivables 11,857,380.79
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.45%
Fixed Investor Percentage 2.45%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,651,567.82
(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) 9.95%
(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 11,113,333.29
(xxii) Note Rate Class A 1.36875%
Class B 1.58875%
Class C 1.93875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 820,356.25
Class B Note Interest Requirement 81,254.69
Net Class C Note Interest Requirement 126,659.88 1,028,270.82
(iii) Collections of Principal Receivables 142,462,162.88
(iv) Collections of Finance Charge Receivables 11,288,228.32
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.34%
Fixed Investor Percentage 2.34%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,428,293.28
(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) 9.95%
(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 10,579,894.98
(xxii) Note Rate Class A 1.37875%
Class B 1.63875%
Class C 2.08875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 566,145.83
Class B Note Interest Requirement 55,511.26
Net Class C Note Interest Requirement 90,930.58 712,587.68
(iii) Collections of Principal Receivables 99,763,403.42
(iv) Collections of Finance Charge Receivables 7,904,920.53
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.64%
Fixed Investor Percentage 1.64%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,101,045.22
(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) 9.95%
(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 7,408,888.86
(xxii) Note Rate Class A 1.35875%
Class B 1.59875%
Class C 2.13875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 954,135.00
Class B Note Interest Requirement 94,427.08
Net Class C Note Interest Requirement 152,761.61 1,201,323.69
(iii) Collections of Principal Receivables 167,602,544.56
(iv) Collections of Finance Charge Receivables 13,280,268.61
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,209,756.80
(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) 9.95%
(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 12,446,935.27
(xxii) Note Rate Class A 5.50000%
Class B 1.61875%
Class C 2.13875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,405,687.50
Class B Note Interest Requirement 147,765.63
Net Class C Note Interest Requirement 240,392.45 1,793,845.57
(iii) Collections of Principal Receivables 251,403,816.84
(iv) Collections of Finance Charge Receivables 19,920,402.91
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.12%
Fixed Investor Percentage 4.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,814,635.20
(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) 9.95%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,670,402.91
(xxii) Note Rate Class A 1.33875%
Class B 1.68875%
Class C 2.23875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,149,750.00
Class B Note Interest Requirement 120,312.50
Net Class C Note Interest Requirement 201,313.96 1,471,376.46
(iii) Collections of Principal Receivables 201,123,053.47
(iv) Collections of Finance Charge Receivables 15,936,322.33
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.30%
Fixed Investor Percentage 3.30%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,251,708.16
(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) 9.95%
(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 14,936,322.33
(xxii) Note Rate Class A 1.36875%
Class B 1.71875%
Class C 2.33875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 937,125.00
Class B Note Interest Requirement 95,010.42
Net Class C Note Interest Requirement 158,761.61 1,190,897.03
(iii) Collections of Principal Receivables 167,602,544.56
(iv) Collections of Finance Charge Receivables 13,280,268.61
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,209,756.80
(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) 9.95%
(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 12,446,935.27
(xxii) Note Rate Class A 1.33875%
Class B 1.62875%
Class C 2.21875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,262,975.00
Class B Note Interest Requirement 128,114.58
Net Class C Note Interest Requirement 213,866.31 1,604,955.89
(iii) Collections of Principal Receivables 234,643,562.38
(iv) Collections of Finance Charge Receivables 18,592,376.05
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 3.85%
Fixed Investor Percentage 3.85%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,293,659.52
(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) 9.95%
(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 17,425,709.38
(xxii) Note Rate Class A 1.28875%
Class B 1.56875%
Class C 2.13875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,479,187.50
Class B Note Interest Requirement 147,765.63
Net Class C Note Interest Requirement 243,767.45 1,870,720.57
(iii) Collections of Principal Receivables 251,403,816.84
(iv) Collections of Finance Charge Receivables 19,920,402.91
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.12%
Fixed Investor Percentage 4.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,814,635.20
(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) 9.95%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,670,402.91
(xxii) Note Rate Class A 1.40875%
Class B 1.68875%
Class C 2.26875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,353,187.50
Class B Note Interest Requirement 135,515.63
Net Class C Note Interest Requirement 222,392.45 1,711,095.57
(iii) Collections of Principal Receivables 251,403,816.84
(iv) Collections of Finance Charge Receivables 19,920,402.91
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.12%
Fixed Investor Percentage 4.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,814,635.20
(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) 9.95%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,670,402.91
(xxii) Note Rate Class A 1.28875%
Class B 1.54875%
Class C 2.07875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 937,125.00
Class B Note Interest Requirement 93,260.42
Net Class C Note Interest Requirement 156,511.61 1,186,897.03
(iii) Collections of Principal Receivables 167,602,544.56
(iv) Collections of Finance Charge Receivables 13,280,268.61
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,209,756.80
(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) 9.95%
(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 12,446,935.27
(xxii) Note Rate Class A 1.33875%
Class B 1.59875%
Class C 2.18875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,000,037.50
Class B Note Interest Requirement 101,944.79
Net Class C Note Interest Requirement 180,412.83 1,282,395.12
(iii) Collections of Principal Receivables 184,362,799.02
(iv) Collections of Finance Charge Receivables 14,608,295.47
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.02%
Fixed Investor Percentage 3.02%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,730,732.48
(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) 9.95%
(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 13,691,628.80
(xxii) Note Rate Class A 1.29875%
Class B 1.58875%
Class C 2.28875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 713,343.75
Class B Note Interest Requirement 73,007.81
Net Class C Note Interest Requirement 134,258.73 920,610.29
(iii) Collections of Principal Receivables 125,701,908.42
(iv) Collections of Finance Charge Receivables 9,960,201.46
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.06%
Fixed Investor Percentage 2.06%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,907,317.60
(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) 9.95%
(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 9,335,201.46
(xxii) Note Rate Class A 1.35875%
Class B 1.66875%
Class C 2.48875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,000,037.50
Class B Note Interest Requirement 103,228.13
Net Class C Note Interest Requirement 184,537.83 1,287,803.45
(iii) Collections of Principal Receivables 184,362,799.02
(iv) Collections of Finance Charge Receivables 14,608,295.47
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.02%
Fixed Investor Percentage 3.02%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,730,732.48
(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) 9.95%
(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 13,691,628.80
(xxii) Note Rate Class A 1.29875%
Class B 1.60875%
Class C 2.33875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,353,187.50
Class B Note Interest Requirement 140,765.63
Net Class C Note Interest Requirement 251,642.45 1,745,595.57
(iii) Collections of Principal Receivables 251,403,816.84
(iv) Collections of Finance Charge Receivables 19,920,402.91
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.12%
Fixed Investor Percentage 4.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,814,635.20
(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) 9.95%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,670,402.91
(xxii) Note Rate Class A 1.28875%
Class B 1.60875%
Class C 2.33875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,265,127.50
Class B Note Interest Requirement 124,187.29
Net Class C Note Interest Requirement 244,900.58 1,634,215.37
(iii) Collections of Principal Receivables 224,587,409.71
(iv) Collections of Finance Charge Receivables 17,795,559.93
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 3.68%
Fixed Investor Percentage 3.68%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,981,074.11
(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) 9.95%
(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 16,678,893.27
(xxii) Note Rate Class A 1.34875%
Class B 1.58875%
Class C 2.53875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,345,378.13
Class B Note Interest Requirement 132,064.84
Net Class C Note Interest Requirement 236,922.83 1,714,365.80
(iii) Collections of Principal Receivables 238,833,626.00
(iv) Collections of Finance Charge Receivables 18,924,382.77
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 3.92%
Fixed Investor Percentage 3.92%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,423,903.44
(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) 9.95%
(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 17,736,882.77
(xxii) Note Rate Class A 1.34875%
Class B 1.58875%
Class C 2.31875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 750,465.63
Class B Note Interest Requirement 79,878.39
Net Class C Note Interest Requirement 129,783.42 960,127.43
(iii) Collections of Principal Receivables 121,511,844.81
(iv) Collections of Finance Charge Receivables 9,628,194.74
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 1.99%
Fixed Investor Percentage 1.99%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,777,073.68
(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) 9.95%
(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 9,024,028.07
(xxii) Note Rate Class A 1.47875%
Class B 1.88875%
Class C 2.48875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 951,125.00
Class B Note Interest Requirement 91,510.42
Net Class C Note Interest Requirement 154,261.61 1,196,897.03
(iii) Collections of Principal Receivables 167,602,544.56
(iv) Collections of Finance Charge Receivables 13,280,268.61
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.75%
Fixed Investor Percentage 2.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,209,756.80
(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) 9.95%
(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 12,446,935.27
(xxii) Note Rate Class A 1.35875%
Class B 1.56875%
Class C 2.15875%
- ---------------------------------------------------------------------------------------------------------------------------------
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: 07/15/2004
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 1,888,250.00
Class B Note Interest Requirement 185,354.17
Net Class C Note Interest Requirement 290,523.29 2,364,127.46
(iii) Collections of Principal Receivables 335,205,089.12
(iv) Collections of Finance Charge Receivables 26,560,537.21
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 5.50%
Fixed Investor Percentage 5.50%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 10,419,513.59
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,666,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.95%
(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 24,893,870.55
(xxii) Note Rate Class A 1.34875%
Class B 1.58875%
Class C 2.03875%
- ---------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
CHASE MANHATTAN BANK USA, N.A.
MONTHLY CERTIFICATEHOLDER'S STATEMENT
CHASE CREDIT CARD MASTER TRUST
SERIES 2004-1
Distribution Date: 07/15/2004
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 1,332,187.50
Class B Note Interest Requirement 125,890.63
Net Class C Note Interest Requirement 180,767.45 1,638,845.57
(iii) Collections of Principal Receivables 251,403,816.84
(iv) Collections of Finance Charge Receivables 19,920,402.91
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.12%
Fixed Investor Percentage 4.12%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,814,635.20
(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) 9.95%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,670,402.91
(xxii) Note Rate Class A 1.26875%
Class B 1.43875%
Class C 1.70875%
- ---------------------------------------------------------------------------------------------------------------------------------
By:
-----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
CHASE MANHATTAN BANK USA, N.A.
MONTHLY CERTIFICATEHOLDER'S STATEMENT
CHASE CREDIT CARD MASTER TRUST
SERIES 2004-2
Distribution Date: 07/15/2004
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 2,143,782.67
Class B Note Interest Requirement 205,598.56
Net Class C Note Interest Requirement 306,578.81 2,655,960.03
(iii) Collections of Principal Receivables 293,304,452.98
(iv) Collections of Finance Charge Receivables 23,240,470.06
(v) Aggregate Amount of Principal Receivables 36,377,372,534.52
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 4.81%
Fixed Investor Percentage 4.81%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.93%
30 to 59 days 1.29%
60 to 89 days 0.94%
90 or more days 1.84%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 9,117,074.39
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,458,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) 9.95%
(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 21,782,136.73
(xxii) Note Rate Class A 1.19320%
Class B 1.37320%
Class C 1.70320%
- ---------------------------------------------------------------------------------------------------------------------------------
By:
------------------------------------------
Name: Patricia M. Garvey
Title: Vice President