EXHIBIT 20.1
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 1/15/2003
- ----------------------------------------------------------------------------------------------------------------------------------
(I) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 4,717,500.00
Class B Note Interest Requirement 279,708.54
Class C Note Interest Requirement 133,539.63
Total 5,130,748.17
Amount of the distribution allocable to the interest on the
Notes per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 5.55000
Class B Note Interest Requirement 5.79167
Class C Note Interest Requirement 1.97500
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 850,000,000
Class B Note Principal Balance 48,295,000
Class C Note Principal Balance 67,615,000
(iv) Amount on deposit in Owner Trust Spread Account 38,636,400.00
(v) Required Owner Trust Spread Account Amount 38,636,400.00
By:
--------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2000-1
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the
Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 993,750.00
Class B Note Interest Requirement 92,187.50
Class C Note Interest Requirement 143,972.96
Total 1,229,910.46
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.32500
Class B Note Interest Requirement 1.47500
Class C Note Interest Requirement 1.79167
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 750,000,000
Class B Note Principal Balance 62,500,000
Class C Note Principal Balance 80,357,000
(iv) Amount on deposit in Owner Trust Spread Account 8,928,570.00
(v) Required Owner Trust Spread Account Amount 8,928,570.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2000-2
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,140,000.00
Class B Note Interest Requirement 106,875.00
Class C Note Interest Requirement 168,750.75
Total 1,415,625.75
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.26667
Class B Note Interest Requirement 1.42500
Class C Note Interest Requirement 1.75000
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 900,000,000
Class B Note Principal Balance 75,000,000
Class C Note Principal Balance 96,429,000
(iv) Amount on deposit in Owner Trust Spread Account 10,714,290.00
(v) Required Owner Trust Spread Account Amount 10,714,290.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2000-3
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 968,750.00
(i) 92,187.50
Class C Note Interest Requirement 141,964.03
Total 1,202,901.53
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.29167
Class B Note Interest Requirement 1.47500
Class C Note Interest Requirement 1.76667
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 750,000,000
Class B Note Principal Balance 62,500,000
Class C Note Principal Balance 80,357,000
(iv) Amount on deposit in Owner Trust Spread Account 8,928,570.00
(v) Required Owner Trust Spread Account Amount 8,928,570.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-1
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 928,200.00
Class B Note Interest Requirement 90,241.67
Class C Note Interest Requirement 144,712.50
Total 1,163,154.17
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.30000
Class B Note Interest Requirement 1.51667
Class C Note Interest Requirement 1.89167
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 714,000,000
Class B Note Principal Balance 59,500,000
Class C Note Principal Balance 76,500,000
(iv) Amount on deposit in Owner Trust Spread Account 8,500,000.00
(v) Required Owner Trust Spread Account Amount 8,500,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-2
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 641,666.67
Class B Note Interest Requirement 61,804.57
Class C Note Interest Requirement 103,572.53
Total 807,043.77
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.28333
Class B Note Interest Requirement 1.48333
Class C Note Interest Requirement 1.93333
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 500,000,000
Class B Note Principal Balance 41,666,000
Class C Note Principal Balance 53,572,000
(iv) Amount on deposit in Owner Trust Spread Account 5,952,380.00
(v) Required Owner Trust Spread Account Amount 5,952,380.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-3
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 931,250.00
Class B Note Interest Requirement 91,666.67
Class C Note Interest Requirement 152,008.66
Total 1,174,925.33
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.24167
Class B Note Interest Requirement 1.46667
Class C Note Interest Requirement 1.89167
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 750,000,000
Class B Note Principal Balance 62,500,000
Class C Note Principal Balance 80,357,000
(iv) Amount on deposit in Owner Trust Spread Account 8,928,570.00
(v) Required Owner Trust Spread Account Amount 8,928,570.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-4
Section 7.3 Indenture Distribution Date: 1/15/2003
- ----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,768,990.00
(ii) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(iii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest 3,850,000.00
Class B Note Interest 105,000.00
Class C Note Interest 174,000.00
Total 4,129,000.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest 4.58333
Class B Note Interest 1.50000
Class C Note Interest 1.93333
(iv) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 840,000,000
Class B Note Principa lBalance 70,000,000
Class C Note Principal Balance 90,000,000
(v) Amount on deposit in Owner Trust Spread Account 10,000,000.00
(vi) Required Owner Trust Spread Account Amount 10,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-5
Section 7.3 Indenture Distribution Date: 1/15/2003
- ----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,596,000.00
Class B Note Interest Requirement 163,625.00
Class C Note Interest Requirement 272,250.00
Total 2,031,875.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.26667
Class B Note Interest Requirement 1.55833
Class C Note Interest Requirement 2.01667
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,260,000,000
Class B Note Principal Balance 105,000,000
Class C Note Principal Balance 135,000,000
(iv) Amount on deposit in Owner Trust Spread Account 15,000,000.00
(v) Required Owner Trust Spread Account Amount 15,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2001-6
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,302,000.00
Class B Note Interest Requirement 133,000.00
Class C Note Interest Requirement 226,800.00
Total 1,661,800.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.29167
Class B Note Interest Requirement 1.58333
Class C Note Interest Requirement 2.10000
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,008,000,000
Class B Note Principal Balance 84,000,000
Class C Note Principal Balance 108,000,000
(iv) Amount on deposit in Owner Trust Spread Account 12,000,000.00
(v) Required Owner Trust Spread Account Amount 12,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-1
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,064,000.00
Class B Note Interest Requirement 105,583.33
Class C Note Interest Requirement 180,000.00
Total 1,349,583.33
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.26667
Class B Note Interest Requirement 1.50833
Class C Note Interest Requirement 2.00000
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 840,000,000
Class B Note Principal Balance 70,000,000
Class C Note Principal Balance 90,000,000
(iv) Amount on deposit in Owner Trust Spread Account 10,000,000.00
(v) Required Owner Trust Spread Account Amount 10,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-2
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,440,600.00
Class B Note Interest Requirement 142,916.67
Class C Note Interest Requirement 243,600.00
Total 1,827,116.67
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.22500
Class B Note Interest Requirement 1.45833
Class C Note Interest Requirement 1.93333
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,176,000,000
Class B Note Principal Balance 98,000,000
Class C Note Principal Balance 126,000,000
(iv) Amount on deposit in Owner Trust Spread Account 14,000,000.00
(v) Required Owner Trust Spread Account Amount 14,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-3
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,669,500.00
Class B Note Interest Requirement 163,625.00
Class C Note Interest Requirement 275,625.00
Total 2,108,750.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.32500
Class B Note Interest Requirement 1.55833
Class C Note Interest Requirement 2.04167
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,260,000,000
Class B Note Principal Balance 105,000,000
Class C Note Principal Balance 135,000,000
(iv) Amount on deposit in Owner Trust Spread Account 15,000,000.00
(v) Required Owner Trust Spread Account Amount 15,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-4
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,543,500.00
Class B Note Interest Requirement 151,375.00
Class C Note Interest Requirement 254,250.00
Total 1,949,125.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.22500
Class B Note Interest Requirement 1.44167
Class C Note Interest Requirement 1.88333
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,260,000,000
Class B Note Principal Balance 105,000,000
Class C Note Principal Balance 135,000,000
(iv) Amount on deposit in Owner Trust Spread Account 15,000,000.00
(v) Required Owner Trust Spread Account Amount 15,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-5
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,064,000.00
Class B Note Interest Requirement 103,833.33
Class C Note Interest Requirement 177,750.00
Total 1,345,583.33
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.26667
Class B Note Interest Requirement 1.48333
Class C Note Interest Requirement 1.97500
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 840,000,000
Class B Note Principal Balance 70,000,000
Class C Note Principal Balance 90,000,000
(iv) Amount on deposit in Owner Trust Spread Account 10,000,000.00
(v) Required Owner Trust Spread Account Amount 10,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
\
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-6
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,139,600.00
Class B Note Interest Requirement 113,575.00
Class C Note Interest Requirement 203,775.00
Total 1,456,950.00
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.23333
Class B Note Interest Requirement 1.47500
Class C Note Interest Requirement 2.05833
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 924,000,000
Class B Note Principal Balance 77,000,000
Class C Note Principal Balance 99,000,000
(iv) Amount on deposit in Owner Trust Spread Account 11,000,000.00
(v) Required Owner Trust Spread Account Amount 11,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-7
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,668,997.58
Class B Note Interest Requirement 167,564.38
Class C Note Interest Requirement 312,302.42
Total 2,148,864.38
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 2.64920
Class B Note Interest Requirement 3.19170
Class C Note Interest Requirement 4.62670
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 630,000,000
Class B Note Principal Balance 52,500,000
Class C Note Principal Balance 67,500,000
(iv) Amount on deposit in Owner Trust Spread Account 7,500,000.00
(v) Required Owner Trust Spread Account Amount 7,500,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2002-8
Section 7.3 Indenture Distribution Date: 1/15/2003
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 2,118,658.08
Class B Note Interest Requirement 213,685.95
Class C Note Interest Requirement 387,159.08
Total 2,719,503.11
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 2.29292
Class B Note Interest Requirement 2.77514
Class C Note Interest Requirement 3.91070
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 924,000,000
Class B Note Principal Balance 77,000,000
Class C Note Principal Balance 99,000,000
(iv) Amount on deposit in Owner Trust Spread Account 11,000,000.00
(v) Required Owner Trust Spread Account Amount 11,000,000.00
By:
------------------------
Name: Patricia M. Garvey
Title: Vice President