Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 160,116.08
Total 5,157,324.62
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 2.36806
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,272,291.67
Class B Note Interest Requirement 115,711.81
Class C Note Interest Requirement 175,066.65
Total 1,563,070.13
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 1.69639
Class B Note Interest Requirement 1.85139
Class C Note Interest Requirement 2.17861
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,472,500.00
Class B Note Interest Requirement 134,979.17
Class C Note Interest Requirement 205,929.49
Total 1,813,408.65
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 1.63611
Class B Note Interest Requirement 1.79972
Class C Note Interest Requirement 2.13556
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,246,458.33
Class B Note Interest Requirement 115,711.81
Class C Note Interest Requirement 172,990.76
Total 1,535,160.90
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 1.66194
Class B Note Interest Requirement 1.85139
Class C Note Interest Requirement 2.15278
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,192,776.67
Class B Note Interest Requirement 112,719.44
Class C Note Interest Requirement 174,568.75
Total 1,480,064.86
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 1.67056
Class B Note Interest Requirement 1.89444
Class C Note Interest Requirement 2.28194
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 826,666.67
Class B Note Interest Requirement 77,498.76
Class C Note Interest Requirement 124,554.90
Total 1,028,720.33
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 1.65333
Class B Note Interest Requirement 1.86000
Class C Note Interest Requirement 2.32500
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,207,708.33
Class B Note Interest Requirement 115,173.61
Class C Note Interest Requirement 183,370.21
Total 1,506,252.15
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 1.61028
Class B Note Interest Requirement 1.84278
Class C Note Interest Requirement 2.28194
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,456,281.33
(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 131,405.56
Class C Note Interest 209,250.00
Total 4,190,655.56
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 4.58333
Class B Note Interest 1.87722
Class C Note Interest 2.32500
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,061,500.00
Class B Note Interest Requirement 203,437.50
Class C Note Interest Requirement 325,500.00
Total 2,590,437.50
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 1.63611
Class B Note Interest Requirement 1.93750
Class C Note Interest Requirement 2.41111
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,675,240.00
Class B Note Interest Requirement 164,920.00
Class C Note Interest Requirement 269,700.00
Total 2,109,860.00
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 1.66194
Class B Note Interest Requirement 1.96333
Class C Note Interest Requirement 2.49722
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,374,333.33
Class B Note Interest Requirement 132,008.33
Class C Note Interest Requirement 215,450.00
Total 1,721,791.67
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 1.63611
Class B Note Interest Requirement 1.88583
Class C Note Interest Requirement 2.39389
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,873,433.33
Class B Note Interest Requirement 179,748.33
Class C Note Interest Requirement 292,950.00
Total 2,346,131.67
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 1.59306
Class B Note Interest Requirement 1.83417
Class C Note Interest Requirement 2.32500
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,137,450.00
Class B Note Interest Requirement 203,437.50
Class C Note Interest Requirement 328,987.50
Total 2,669,875.00
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 1.69639
Class B Note Interest Requirement 1.93750
Class C Note Interest Requirement 2.43694
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,007,250.00
Class B Note Interest Requirement 190,779.17
Class C Note Interest Requirement 306,900.00
Total 2,504,929.17
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 1.59306
Class B Note Interest Requirement 1.81694
Class C Note Interest Requirement 2.27333
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,374,333.33
Class B Note Interest Requirement 130,200.00
Class C Note Interest Requirement 213,125.00
Total 1,717,658.33
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 1.63611
Class B Note Interest Requirement 1.86000
Class C Note Interest Requirement 2.36806
(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: 11/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,204,399.12
Class B Note Interest Requirement 212,232.70
Class C Note Interest Requirement 361,420.62
Total 2,778,052.44
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 Requirement 2.38571
Class B Note Interest Requirement 2.75627
Class C Note Interest Requirement 3.65071
(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
- ------------------------------------------------------------------------------------------------------------------------------------