Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 2/18/2003
- -------------------------------------------------------------------------------
(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 148,151.98
Total 5,145,360.52
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 2.19111
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,090,833.33
Class B Note Interest Requirement 101,527.78
Class C Note Interest Requirement 159,374.72
Total 1,351,735.83
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 1.45444
Class B Note Interest Requirement 1.62444
Class C Note Interest Requirement 1.98333
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,249,500.00
Class B Note Interest Requirement 117,583.33
Class C Note Interest Requirement 186,697.26
Total 1,553,780.59
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 1.38833
Class B Note Interest Requirement 1.56778
Class C Note Interest Requirement 1.93611
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,062,500.00
Class B Note Interest Requirement 101,527.78
Class C Note Interest Requirement 157,097.94
Total 1,321,125.71
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 1.41667
Class B Note Interest Requirement 1.62444
Class C Note Interest Requirement 1.95500
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,018,243.33
Class B Note Interest Requirement 99,464.17
Class C Note Interest Requirement 160,395.00
Total 1,278,102.50
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 1.42611
Class B Note Interest Requirement 1.67167
Class C Note Interest Requirement 2.09667
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 703,611.11
Class B Note Interest Requirement 68,077.61
Class C Note Interest Requirement 114,852.42
Total 886,541.14
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 1.40722
Class B Note Interest Requirement 1.63389
Class C Note Interest Requirement 2.14389
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,020,000.00
Class B Note Interest Requirement 100,937.50
Class C Note Interest Requirement 168,481.84
Total 1,289,419.34
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 1.36000
Class B Note Interest Requirement 1.61500
Class C Note Interest Requirement 2.09667
(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: 2/18/2003
- -------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,664,522.00
(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 115,694.44
Class C Note Interest 192,950.00
Total 4,158,644.44
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 1.65278
Class C Note Interest 2.14389
(iv) 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
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,749,300.00
Class B Note Interest Requirement 180,483.33
Class C Note Interest Requirement 302,175.00
Total 2,231,958.33
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 1.38833
Class B Note Interest Requirement 1.71889
Class C Note Interest Requirement 2.23833
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,428,000.00
Class B Note Interest Requirement 146,766.67
Class C Note Interest Requirement 251,940.00
Total 1,826,706.67
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 1.41667
Class B Note Interest Requirement 1.74722
Class C Note Interest Requirement 2.33278
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,166,200.00
Class B Note Interest Requirement 116,355.56
Class C Note Interest Requirement 199,750.00
Total 1,482,305.56
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 1.38833
Class B Note Interest Requirement 1.66222
Class C Note Interest Requirement 2.21944
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,577,146.67
Class B Note Interest Requirement 157,344.44
Class C Note Interest Requirement 270,130.00
Total 2,004,621.11
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 1.34111
Class B Note Interest Requirement 1.60556
Class C Note Interest Requirement 2.14389
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,832,600.00
Class B Note Interest Requirement 180,483.33
Class C Note Interest Requirement 306,000.00
Total 2,319,083.33
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 1.45444
Class B Note Interest Requirement 1.71889
Class C Note Interest Requirement 2.26667
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,689,800.00
Class B Note Interest Requirement 166,600.00
Class C Note Interest Requirement 281,775.00
Total 2,138,175.00
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 1.34111
Class B Note Interest Requirement 1.58667
Class C Note Interest Requirement 2.08722
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,166,200.00
Class B Note Interest Requirement 114,372.22
Class C Note Interest Requirement 197,200.00
Total 1,477,772.22
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 1.38833
Class B Note Interest Requirement 1.63389
Class C Note Interest Requirement 2.19111
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,247,913.33
Class B Note Interest Requirement 125,082.22
Class C Note Interest Requirement 226,270.00
Total 1,599,265.56
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 1.35056
Class B Note Interest Requirement 1.62444
Class C Note Interest Requirement 2.28556
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 886,550.00
Class B Note Interest Requirement 89,250.00
Class C Note Interest Requirement 167,025.00
Total 1,142,825.00
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 1.40722
Class B Note Interest Requirement 1.70000
Class C Note Interest Requirement 2.47444
(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: 2/18/2003
- -------------------------------------------------------------------------------
(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 1,247,913.33
Class B Note Interest Requirement 126,536.67
Class C Note Interest Requirement 230,945.00
Total 1,605,395.00
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 1.35056
Class B Note Interest Requirement 1.64333
Class C Note Interest Requirement 2.33278
(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