Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1996-4
Distribution Date: 2/18/2003
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,983,333.33 189,517.44 282,626.26 2,455,477.03
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 215,193,715.35 17,932,707.14 23,056,571.98 256,182,994.46
(iv) Collections of Finance Charge Receivables 17,704,325.36 1,475,352.02 1,896,900.43 21,076,577.81
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Adjusted Interest 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
Series
Floating Investor Percentage 5.24% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 5.24% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,217,121.67 601,423.37 773,266.47 8,591,811.51
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 1,166,666.67 97,221.67 125,000.56 1,388,888.89
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,400,000,000.00 116,666,000.00 150,000,666.67 1,666,666,666.67
(xiv) LIBOR 1.37000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 16,537,658.70 1,378,130.35 1,771,899.88 19,687,688.92
(xxii) Certificate Rate 1.50000% 1.72000% 1.99500%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1997-1
Distribution Date: 2/18/2003
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,585,722.22 150,244.85 235,066.11 1,971,033.18
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 176,766,266.18 14,730,470.94 18,939,294.03 210,436,031.16
(iv) Collections of Finance Charge Receivables 14,542,838.69 1,211,899.01 1,558,165.50 17,312,903.20
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Adjusted Interest 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
Series
Floating Investor Percentage 4.30% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 4.30% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,928,349.94 494,027.44 635,182.07 7,057,559.45
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 958,333.33 79,860.83 102,678.85 1,140,873.02
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 1,150,000,000.00 95,833,000.00 123,214,619.00 1,369,047,619.00
(xiv) LIBOR 1.37000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 13,584,505.36 1,132,038.18 1,455,486.65 16,172,030.19
(xxii) Certificate Rate 1.46000% 1.66000% 2.02000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
----------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-3
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 3,000,000.00 174,711.25 82,683.55 3,257,394.80
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00
(iii) Collections of Principal Receivables 92,225,878.01 5,239,966.97 7,336,289.15 104,802,134.13
(iv) Collections of Finance Charge Receivables 7,587,568.01 431,100.32 603,568.05 8,622,236.38
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Adjusted Interest 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
Series
Floating Investor Percentage 2.14% 88.00% 5.00% 7.00% 100.00%
Fixed Investor Percentage 2.14% 88.00% 5.00% 7.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,093,052.14 175,736.91 246,042.93 3,514,831.98
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 500,000.00 28,408.33 39,773.49 568,181.82
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.71%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 600,000,000.00 34,090,000.00 47,728,182.00 681,818,182.00
(xiv) LIBOR 1.37000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 7,090,664.46 402,691.99 563,794.56 8,057,151.01
(xxii) Certificate Rate 6.00000% 6.15000% 2.02000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1998-5
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 939,250.00 88,501.23 141,360.28 1,169,111.50
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 99,911,367.84 8,325,844.85 10,704,891.91 118,942,104.60
(iv) Collections of Finance Charge Receivables 8,219,865.35 684,980.35 880,708.29 9,785,553.99
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Adjusted Interest 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
Series
Floating Investor Percentage 2.43% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.43% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,350,806.49 279,230.44 359,018.42 3,989,055.34
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 541,666.67 45,138.33 58,036.27 644,841.27
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 650,000,000.00 54,166,000.00 69,643,524.00 773,809,524.00
(xiv) LIBOR 1.37000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 7,678,198.68 639,842.01 822,672.02 9,140,712.72
(xxii) Certificate Rate 1.53000% 1.73000% 2.22000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-1
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Class A Class B Collateral Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00 0.00 0.00
(ii) Monthly Interest Distributed 1,083,750.00 103,888.89 187,455.36 1,375,094.25
Deficiency Amounts 0.00 0.00 0.00
Additional Interest 0.00 0.00 0.00
Accrued and Unpaid Interest 0.00 0.00
(iii) Collections of Principal Receivables 115,282,347.51 9,606,862.29 12,351,680.11 137,240,889.91
(iv) Collections of Finance Charge Receivables 9,484,460.02 790,371.67 1,016,192.15 11,291,023.83
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Adjusted Interest 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
Series
Floating Investor Percentage 2.81% 84.00% 7.00% 9.00% 100.00%
Fixed Investor Percentage 2.81% 84.00% 7.00% 9.00% 100.00%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,866,315.18 322,192.93 414,248.06 4,602,756.17
(viii) Investor Charge-Offs 0.00 0.00 0.00 0.00
(ix) Reimbursed Investor Charge-Offs/Reductions 0.00 0.00 0.00
(x) Net Servicing Fee 625,000.00 52,083.33 66,964.29 744,047.62
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(xii) Reallocated Monthly Principal 0.00 0.00 0.00
(xiii) Closing Investor Interest (Class A Adjusted) 750,000,000.00 62,500,000.00 80,357,143.00 892,857,143.00
(xiv) LIBOR 1.37000%
(xv) Principal Funding Account Balance 0.00
(xvii) Accumulation Shortfall 0.00
(xviii) Principal Funding Investment Proceeds 0.00
(xx) Principal Investment Funding Shortfall 0.00
(xxi) Available Funds 8,859,460.02 738,288.33 949,227.86 10,546,976.21
(xxii) Certificate Rate 1.53000% 1.76000% 2.57000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 1999-3
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 4,717,500.00
Class B Note Interest Requirement 279,708.54
Net Class C Note Interest Requirement 108,268.95 5,105,477.49
(iii) Collections of Principal Receivables 148,469,829.71
(iv) Collections of Finance Charge Receivables 12,214,846.37
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 965,910,000.00
Adjusted Interest 965,910,000.00
Floating Investor Percentage 3.04%
Fixed Investor Percentage 3.04%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,979,349.99
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 804,925.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 11,409,921.37
(xxii) Note Rate Class A 6.66000%
Class B 6.95000%
Class C 2.32000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-1
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,090,833.33
Class B Note Interest Requirement 101,527.78
Net Class C Note Interest Requirement 150,159.07 1,342,520.18
(iii) Collections of Principal Receivables 137,240,867.93
(iv) Collections of Finance Charge Receivables 11,291,022.02
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.81%
Fixed Investor Percentage 2.81%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,602,755.43
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 10,546,974.52
(xxii) Note Rate Class A 1.54000%
Class B 1.72000%
Class C 2.10000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-2
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,249,500.00
Class B Note Interest Requirement 117,583.33
Net Class C Note Interest Requirement 175,638.46 1,542,721.79
(iii) Collections of Principal Receivables 164,689,133.74
(iv) Collections of Finance Charge Receivables 13,549,234.01
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,071,429,000.00
Adjusted Interest 1,071,429,000.00
Floating Investor Percentage 3.37%
Fixed Investor Percentage 3.37%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,523,309.61
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 892,857.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.71%
(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 12,661,024.20
(xxii) Note Rate Class A 1.47000%
Class B 1.66000%
Class C 2.05000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2000-3
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,062,500.00
Class B Note Interest Requirement 101,527.78
Net Class C Note Interest Requirement 147,882.29 1,311,910.06
(iii) Collections of Principal Receivables 137,240,867.93
(iv) Collections of Finance Charge Receivables 11,291,022.02
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.81%
Fixed Investor Percentage 2.81%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
----------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,602,755.43
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 10,546,974.52
(xxii) Note Rate Class A 1.50000%
Class B 1.72000%
Class C 2.07000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-1
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,018,243.33
Class B Note Interest Requirement 99,464.17
Net Class C Note Interest Requirement 151,621.69 1,269,329.19
(iii) Collections of Principal Receivables 130,653,327.18
(iv) Collections of Finance Charge Receivables 10,749,054.68
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 850,000,000.00
Adjusted Interest 850,000,000.00
Floating Investor Percentage 2.67%
Fixed Investor Percentage 2.67%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,381,823.87
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 708,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 10,040,721.35
(xxii) Note Rate Class A 1.51000%
Class B 1.77000%
Class C 2.22000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-2
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 703,611.11
Class B Note Interest Requirement 68,077.61
Net Class C Note Interest Requirement 108,708.67 880,397.39
(iii) Collections of Principal Receivables 91,493,911.95
(iv) Collections of Finance Charge Receivables 7,527,348.01
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 595,238,000.00
Adjusted Interest 595,238,000.00
Floating Investor Percentage 1.87%
Fixed Investor Percentage 1.87%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,068,503.62
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 496,031.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 7,031,316.35
(xxii) Note Rate Class A 1.49000%
Class B 1.73000%
Class C 2.27000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-3
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,020,000.00
Class B Note Interest Requirement 100,937.50
Net Class C Note Interest Requirement 159,266.19 1,280,203.69
(iii) Collections of Principal Receivables 137,240,867.93
(iv) Collections of Finance Charge Receivables 11,291,022.02
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 892,857,000.00
Adjusted Interest 892,857,000.00
Floating Investor Percentage 2.81%
Fixed Investor Percentage 2.81%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 4,602,755.43
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 744,047.50
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 10,546,974.52
(xxii) Note Rate Class A 1.44000%
Class B 1.71000%
Class C 2.22000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-4
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Distribution allocable to :
Class A Note Interest Requirement 1,185,478.00
Class B Note Interest Requirement 115,694.44
Net Class C Note Interest Requirement 182,628.46 1,483,800.90
(iii) Collections of Principal Receivables 153,709,796.68
(iv) Collections of Finance Charge Receivables 12,645,946.69
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,155,086.90
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 11,812,613.35
(xxii) Note Rate Class A 5.50000%
Class B 1.75000%
Class C 2.27000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-5
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,749,300.00
Class B Note Interest Requirement 180,483.33
Net Class C Note Interest Requirement 286,692.70 2,216,476.03
(iii) Collections of Principal Receivables 230,564,695.02
(iv) Collections of Finance Charge Receivables 18,968,920.03
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.72%
Fixed Investor Percentage 4.72%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,732,630.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 17,718,920.03
(xxii) Note Rate Class A 1.47000%
Class B 1.82000%
Class C 2.37000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2001-6
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,428,000.00
Class B Note Interest Requirement 146,766.67
Net Class C Note Interest Requirement 239,554.17 1,814,320.84
(iii) Collections of Principal Receivables 184,451,756.01
(iv) Collections of Finance Charge Receivables 15,175,136.03
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,200,000,000.00
Adjusted Interest 1,200,000,000.00
Floating Investor Percentage 3.77%
Fixed Investor Percentage 3.77%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 6,186,104.29
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,000,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 14,175,136.03
(xxii) Note Rate Class A 1.50000%
Class B 1.85000%
Class C 2.47000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-1
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,166,200.00
Class B Note Interest Requirement 116,355.56
Net Class C Note Interest Requirement 189,428.46 1,471,984.02
(iii) Collections of Principal Receivables 153,709,796.68
(iv) Collections of Finance Charge Receivables 12,645,946.69
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,155,086.90
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 11,812,613.35
(xxii) Note Rate Class A 1.47000%
Class B 1.76000%
Class C 2.35000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-2
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,577,146.67
Class B Note Interest Requirement 157,344.44
Net Class C Note Interest Requirement 255,679.86 1,990,170.97
(iii) Collections of Principal Receivables 215,193,715.35
(iv) Collections of Finance Charge Receivables 17,704,325.36
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,400,000,000.00
Adjusted Interest 1,400,000,000.00
Floating Investor Percentage 4.40%
Fixed Investor Percentage 4.40%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,217,121.67
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,166,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 16,537,658.70
(xxii) Note Rate Class A 1.42000%
Class B 1.70000%
Class C 2.27000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-3
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,832,600.00
Class B Note Interest Requirement 180,483.33
Net Class C Note Interest Requirement 290,517.70 2,303,601.03
(iii) Collections of Principal Receivables 230,564,695.02
(iv) Collections of Finance Charge Receivables 18,968,920.03
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.72%
Fixed Investor Percentage 4.72%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,732,630.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 17,718,920.03
(xxii) Note Rate Class A 1.54000%
Class B 1.82000%
Class C 2.40000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-4
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,689,800.00
Class B Note Interest Requirement 166,600.00
Net Class C Note Interest Requirement 266,292.70 2,122,692.70
(iii) Collections of Principal Receivables 230,564,695.02
(iv) Collections of Finance Charge Receivables 18,968,920.03
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,500,000,000.00
Adjusted Interest 1,500,000,000.00
Floating Investor Percentage 4.72%
Fixed Investor Percentage 4.72%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 7,732,630.36
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 1,250,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 17,718,920.03
(xxii) Note Rate Class A 1.42000%
Class B 1.68000%
Class C 2.21000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-5
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,166,200.00
Class B Note Interest Requirement 114,372.22
Net Class C Note Interest Requirement 186,878.46 1,467,450.68
(iii) Collections of Principal Receivables 153,709,796.68
(iv) Collections of Finance Charge Receivables 12,645,946.69
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,000,000,000.00
Adjusted Interest 1,000,000,000.00
Floating Investor Percentage 3.14%
Fixed Investor Percentage 3.14%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,155,086.90
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 833,333.33
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 11,812,613.35
(xxii) Note Rate Class A 1.47000%
Class B 1.73000%
Class C 2.32000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-6
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,247,913.33
Class B Note Interest Requirement 125,082.22
Net Class C Note Interest Requirement 214,916.32 1,587,911.88
(iii) Collections of Principal Receivables 169,080,776.34
(iv) Collections of Finance Charge Receivables 13,910,541.36
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.46%
Fixed Investor Percentage 3.46%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,670,595.59
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 12,993,874.69
(xxii) Note Rate Class A 1.43000%
Class B 1.72000%
Class C 2.42000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-7
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 886,550.00
Class B Note Interest Requirement 89,250.00
Net Class C Note Interest Requirement 159,280.04 1,135,080.04
(iii) Collections of Principal Receivables 115,282,347.51
(iv) Collections of Finance Charge Receivables 9,484,460.02
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 750,000,000.00
Adjusted Interest 750,000,000.00
Floating Investor Percentage 2.36%
Fixed Investor Percentage 2.36%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
-------------------
Total Receivables 100.00%
(vii) Investor Default Amount 3,866,315.18
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 625,000.00
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(xii) Reallocated Monthly Principal 0.00
(xiii) Accumulation Shortfall 0.00
(xiv) Principal Funding Investment Proceeds 0.00
(xv) Principal Funding Investment Shortfall 0.00
(xvi) Available Investor Finance Charge Collections 8,859,460.02
(xxii) Note Rate Class A 1.49000%
Class B 1.80000%
Class C 2.62000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President
Chase Manhattan Bank USA, N.A.
Monthly Certificateholder's Statement
Chase Credit Card Master Trust
Series 2002-8
Distribution Date: 2/18/2003
Period Type: Revolving
Section 5.2 - Supplement Total
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Monthly Principal Distributed 0.00 0.00
(ii) Monthly Interest Distributed
Class A Note Interest Requirement 1,247,913.33
Class B Note Interest Requirement 126,536.67
Net Class C Note Interest Requirement 219,587.04 1,594,037.04
(iii) Collections of Principal Receivables 169,080,776.34
(iv) Collections of Finance Charge Receivables 13,910,541.36
(v) Aggregate Amount of Principal Receivables 31,805,653,205.52
Investor Interest 1,100,000,000.00
Adjusted Interest 1,100,000,000.00
Floating Investor Percentage 3.46%
Fixed Investor Percentage 3.46%
(vi) Receivables Delinquent (As % of Total Receivables)
Current 95.42%
30 to 59 days 1.42%
60 to 89 days 1.05%
90 or more days 2.11%
--------------------
Total Receivables 100.00%
(vii) Investor Default Amount 5,670,595.59
(viii) Investor Charge-Offs 0.00
(ix) Reimbursed Investor Charge-Offs 0.00
(x) Net Servicing Fee 916,666.67
(xi) Portfolio Yield (Net of Defaulted Receivables) * 8.70%
(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 12,993,874.69
(xxii) Note Rate Class A 1.43000%
Class B 1.74000%
Class C 2.47000%
- ------------------------------------------------------------------------------------------------------------------------------------
* Effective with the November 02 Monthly Period, the yield from the
Collections of Finance Charge Receivables portion of the Portfolio Yield
is annualized based on a 365 day year / actual number of days in the
calendar month.
By:
------------------------------------------------
Name: Patricia M. Garvey
Title: Vice President