CHASE MANHATTAN BANK USA, N.A.
MONTHLY CERTIFICATEHOLDER'S STATEMENT
CHASE CREDIT CARD MASTER TRUST
SERIES 2000-1
Distribution Date: 2/15/2005
Period Type: Accumulation
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 750,000,000.00 750,000,000.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,545,833.33
Class B Note Interest Requirement 137,569.44
Net Class C Note Interest Requirement 184,155.45 1,867,558.23
(iii) Collections of Principal Receivables 146,527,525.17
(iv) Collections of Finance Charge Receivables 12,560,641.01
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 892,857,000.00
Adjusted Interest 142,857,000.00
Floating Investor Percentage 2.62%
Fixed Investor Percentage 2.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,660,751.63
(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) 10.31%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 11,822,232.48
(xxii) Note Rate Class A 2.65000%
Class B 2.83000%
Class C 3.21000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,522,500.00
Class B Note Interest Requirement 137,569.44
Net Class C Note Interest Requirement 182,280.45 1,842,349.89
(iii) Collections of Principal Receivables 146,527,525.17
(iv) Collections of Finance Charge Receivables 12,560,641.01
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.62%
Fixed Investor Percentage 2.62%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,660,751.63
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 11,816,593.51
(xxii) Note Rate Class A 2.61000%
Class B 2.83000%
Class C 3.18000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,454,973.33
Class B Note Interest Requirement 133,280.00
Net Class C Note Interest Requirement 182,456.30 1,770,709.63
(iii) Collections of Principal Receivables 139,494,226.28
(iv) Collections of Finance Charge Receivables 11,957,732.15
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.50%
Fixed Investor Percentage 2.50%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,437,036.26
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 11,249,398.82
(xxii) Note Rate Class A 2.62000%
Class B 2.88000%
Class C 3.33000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,011,111.11
Class B Note Interest Requirement 92,035.56
Net Class C Note Interest Requirement 129,855.37 1,233,002.04
(iii) Collections of Principal Receivables 97,685,016.78
(iv) Collections of Finance Charge Receivables 8,373,760.67
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.75%
Fixed Investor Percentage 1.75%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,107,167.75
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 7,877,729.01
(xxii) Note Rate Class A 2.60000%
Class B 2.84000%
Class C 3.38000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
Period Type: Revolving
Section 5.2 - Supplement Total
- -------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Distribution allocable to :
Class A Note Interest Requirement 1,701,476.00
Class B Note Interest Requirement 155,711.11
Net Class C Note Interest Requirement 218,154.49 2,075,341.60
(iii) Collections of Principal Receivables 164,110,854.45
(iv) Collections of Finance Charge Receivables 14,067,920.18
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.94%
Fixed Investor Percentage 2.94%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,220,042.66
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 13,234,586.85
(xxii) Note Rate Class A 5.50000%
Class B 2.86000%
Class C 3.38000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,046,240.00
Class B Note Interest Requirement 193,386.67
Net Class C Note Interest Requirement 278,585.38 2,518,212.05
(iii) Collections of Principal Receivables 196,933,025.34
(iv) Collections of Finance Charge Receivables 16,881,504.22
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.53%
Fixed Investor Percentage 3.53%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,264,051.19
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 15,881,504.22
(xxii) Note Rate Class A 2.61000%
Class B 2.96000%
Class C 3.58000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,685,600.00
Class B Note Interest Requirement 156,255.56
Net Class C Note Interest Requirement 223,754.49 2,065,610.05
(iii) Collections of Principal Receivables 164,110,854.45
(iv) Collections of Finance Charge Receivables 14,067,920.18
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.94%
Fixed Investor Percentage 2.94%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,220,042.66
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 13,234,586.85
(xxii) Note Rate Class A 2.58000%
Class B 2.87000%
Class C 3.46000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,314,106.67
Class B Note Interest Requirement 214,184.44
Net Class C Note Interest Requirement 305,416.28 2,833,707.39
(iii) Collections of Principal Receivables 229,755,196.23
(iv) Collections of Finance Charge Receivables 19,695,088.25
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.11%
Fixed Investor Percentage 4.11%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,308,059.72
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,528,421.58
(xxii) Note Rate Class A 2.53000%
Class B 2.81000%
Class C 3.38000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,597,000.00
Class B Note Interest Requirement 239,283.33
Net Class C Note Interest Requirement 340,881.73 3,177,165.06
(iii) Collections of Principal Receivables 246,166,281.67
(iv) Collections of Finance Charge Receivables 21,101,880.27
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.41%
Fixed Investor Percentage 4.41%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,830,063.99
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 19,851,880.27
(xxii) Note Rate Class A 2.65000%
Class B 2.93000%
Class C 3.51000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,479,400.00
Class B Note Interest Requirement 227,850.00
Net Class C Note Interest Requirement 320,931.73 3,028,181.73
(iii) Collections of Principal Receivables 246,166,281.67
(iv) Collections of Finance Charge Receivables 21,101,880.27
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.41%
Fixed Investor Percentage 4.41%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,830,063.99
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 19,851,880.27
(xxii) Note Rate Class A 2.53000%
Class B 2.79000%
Class C 3.32000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,685,600.00
Class B Note Interest Requirement 154,622.22
Net Class C Note Interest Requirement 221,654.49 2,061,876.71
(iii) Collections of Principal Receivables 164,110,854.45
(iv) Collections of Finance Charge Receivables 14,067,920.18
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.94%
Fixed Investor Percentage 2.94%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,220,042.66
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 13,234,586.85
(xxii) Note Rate Class A 2.58000%
Class B 2.84000%
Class C 3.43000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,825,413.33
Class B Note Interest Requirement 169,485.56
Net Class C Note Interest Requirement 251,519.93 2,246,418.82
(iii) Collections of Principal Receivables 180,521,939.89
(iv) Collections of Finance Charge Receivables 15,474,712.20
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.23%
Fixed Investor Percentage 3.23%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,742,046.92
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 14,558,045.53
(xxii) Note Rate Class A 2.54000%
Class B 2.83000%
Class C 3.53000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,274,000.00
Class B Note Interest Requirement 118,825.00
Net Class C Note Interest Requirement 181,990.86 1,574,815.86
(iii) Collections of Principal Receivables 123,083,140.84
(iv) Collections of Finance Charge Receivables 10,550,940.13
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.20%
Fixed Investor Percentage 2.20%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,915,031.99
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 9,925,940.13
(xxii) Note Rate Class A 2.60000%
Class B 2.91000%
Class C 3.73000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,825,413.33
Class B Note Interest Requirement 170,683.33
Net Class C Note Interest Requirement 255,369.93 2,251,466.60
(iii) Collections of Principal Receivables 180,521,939.89
(iv) Collections of Finance Charge Receivables 15,474,712.20
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.23%
Fixed Investor Percentage 3.23%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,742,046.92
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 14,558,045.53
(xxii) Note Rate Class A 2.54000%
Class B 2.85000%
Class C 3.58000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,479,400.00
Class B Note Interest Requirement 232,750.00
Net Class C Note Interest Requirement 348,231.72 3,060,381.72
(iii) Collections of Principal Receivables 246,166,281.67
(iv) Collections of Finance Charge Receivables 21,101,880.27
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.41%
Fixed Investor Percentage 4.41%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,830,063.99
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 19,851,880.27
(xxii) Note Rate Class A 2.53000%
Class B 2.85000%
Class C 3.58000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,267,458.67
Class B Note Interest Requirement 206,464.22
Net Class C Note Interest Requirement 329,847.01 2,803,769.90
(iii) Collections of Principal Receivables 219,908,544.96
(iv) Collections of Finance Charge Receivables 18,851,013.04
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,340,000,000.00
Adjusted Interest 1,340,000,000.00
Floating Investor Percentage 3.94%
Fixed Investor Percentage 3.94%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,994,857.16
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 17,734,346.37
(xxii) Note Rate Class A 2.59000%
Class B 2.83000%
Class C 3.78000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,411,290.00
Class B Note Interest Requirement 219,560.83
Net Class C Note Interest Requirement 328,825.14 2,959,675.97
(iii) Collections of Principal Receivables 233,857,967.59
(iv) Collections of Finance Charge Receivables 20,046,786.26
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,425,000,000.00
Adjusted Interest 1,425,000,000.00
Floating Investor Percentage 4.19%
Fixed Investor Percentage 4.19%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,438,560.79
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 18,859,286.26
(xxii) Note Rate Class A 2.59000%
Class B 2.83000%
Class C 3.56000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,288,373.33
Class B Note Interest Requirement 123,548.06
Net Class C Note Interest Requirement 175,924.51 1,587,845.90
(iii) Collections of Principal Receivables 118,980,369.48
(iv) Collections of Finance Charge Receivables 10,199,242.13
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 725,000,000.00
Adjusted Interest 725,000,000.00
Floating Investor Percentage 2.13%
Fixed Investor Percentage 2.13%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,784,530.93
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 9,595,075.46
(xxii) Note Rate Class A 2.72000%
Class B 3.13000%
Class C 3.73000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 1,698,666.67
Class B Note Interest Requirement 152,988.89
Net Class C Note Interest Requirement 219,554.49 2,071,210.05
(iii) Collections of Principal Receivables 164,110,854.45
(iv) Collections of Finance Charge Receivables 14,067,920.18
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 2.94%
Fixed Investor Percentage 2.94%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,220,042.66
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 13,234,586.85
(xxii) Note Rate Class A 2.60000%
Class B 2.81000%
Class C 3.40000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 3,384,266.67
Class B Note Interest Requirement 308,155.56
Net Class C Note Interest Requirement 422,308.96 4,114,731.18
(iii) Collections of Principal Receivables 328,221,708.90
(iv) Collections of Finance Charge Receivables 28,135,840.36
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 2,000,000,000.00
Adjusted Interest 2,000,000,000.00
Floating Investor Percentage 5.88%
Fixed Investor Percentage 5.88%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 10,440,085.32
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 26,469,173.69
(xxii) Note Rate Class A 2.59000%
Class B 2.83000%
Class C 3.28000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,459,800.00
Class B Note Interest Requirement 218,866.67
Net Class C Note Interest Requirement 282,081.74 2,960,748.41
(iii) Collections of Principal Receivables 246,166,281.67
(iv) Collections of Finance Charge Receivables 21,101,880.27
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.41%
Fixed Investor Percentage 4.41%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,830,063.99
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 19,851,880.27
(xxii) Note Rate Class A 2.51000%
Class B 2.68000%
Class C 2.95000%
- -------------------------------------------------------------------------------------------------------------------------------
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: 2/15/2005
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 2,881,200.00
Class B Note Interest Requirement 257,250.00
Net Class C Note Interest Requirement 338,895.36 3,477,345.36
(iii) Collections of Principal Receivables 287,193,995.29
(iv) Collections of Finance Charge Receivables 24,618,860.31
(v) Aggregate Amount of Principal Receivables 34,024,723,007.80
Investor Interest 1,750,000,000.00
Adjusted Interest 1,750,000,000.00
Floating Investor Percentage 5.14%
Fixed Investor Percentage 5.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.33%
60 to 89 days 0.99%
90 or more days 2.26%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 9,135,074.65
(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) 10.30%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 23,160,526.98
(xxii) Note Rate Class A 2.52000%
Class B 2.70000%
Class C 3.03000%
- -------------------------------------------------------------------------------------------------------------------------------
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President