Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 135,734.76
Total 5,132,943.31
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 2.00747
(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: 12/16/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,001,848.96
Class B Note Interest Requirement 93,174.91
Class C Note Interest Requirement 146,090.70
Total 1,241,114.57
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 1.33580
Class B Note Interest Requirement 1.49080
Class C Note Interest Requirement 1.81802
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,147,968.75
Class B Note Interest Requirement 107,934.90
Class C Note Interest Requirement 171,158.13
Total 1,427,061.77
Amount of the distribution allocable to the interest on the Notes per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.27552
Class B Note Interest Requirement 1.43913
Class C Note Interest Requirement 1.77497
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 976,015.63
Class B Note Interest Requirement 93,174.91
Class C Note Interest Requirement 144,014.81
Total 1,213,205.35
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 1.30135
Class B Note Interest Requirement 1.49080
Class C Note Interest Requirement 1.79219
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 935,315.21
Class B Note Interest Requirement 91,264.32
Class C Note Interest Requirement 146,983.59
Total 1,173,563.13
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 1.30997
Class B Note Interest Requirement 1.53385
Class C Note Interest Requirement 1.92135
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 646,371.53
Class B Note Interest Requirement 62,474.41
Class C Note Interest Requirement 105,237.36
Total 814,083.29
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 1.29274
Class B Note Interest Requirement 1.49941
Class C Note Interest Requirement 1.96441
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 937,265.63
Class B Note Interest Requirement 92,636.72
Class C Note Interest Requirement 154,394.26
Total 1,184,296.60
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 1.24969
Class B Note Interest Requirement 1.48219
Class C Note Interest Requirement 1.92135
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,760,985.50
(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 106,164.24
Class C Note Interest 176,796.88
Total 4,132,961.11
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 4.58333
Class B Note Interest 1.51663
Class C Note Interest 1.96441
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,607,156.25
Class B Note Interest Requirement 165,575.52
Class C Note Interest Requirement 276,820.31
Total 2,049,552.08
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 1.27552
Class B Note Interest Requirement 1.57691
Class C Note Interest Requirement 2.05052
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,311,765.00
Class B Note Interest Requirement 134,630.42
Class C Note Interest Requirement 230,756.25
Total 1,677,151.67
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 1.30135
Class B Note Interest Requirement 1.60274
Class C Note Interest Requirement 2.13663
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,071,437.50
Class B Note Interest Requirement 106,767.01
Class C Note Interest Requirement 182,996.88
Total 1,361,201.39
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 1.27552
Class B Note Interest Requirement 1.52524
Class C Note Interest Requirement 2.03330
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,449,379.17
Class B Note Interest Requirement 144,410.49
Class C Note Interest Requirement 247,515.63
Total 1,841,305.28
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 1.23247
Class B Note Interest Requirement 1.47358
Class C Note Interest Requirement 1.96441
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,683,106.25
Class B Note Interest Requirement 165,575.52
Class C Note Interest Requirement 280,307.81
Total 2,128,989.58
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 1.33580
Class B Note Interest Requirement 1.57691
Class C Note Interest Requirement 2.07635
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,552,906.25
Class B Note Interest Requirement 152,917.19
Class C Note Interest Requirement 258,220.31
Total 1,964,043.75
Amount of the distribution allocable to the interest on the Notes per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.23247
Class B Note Interest Requirement 1.45635
Class C Note Interest Requirement 1.91274
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,071,437.50
Class B Note Interest Requirement 104,958.68
Class C Note Interest Requirement 180,671.88
Total 1,357,068.06
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 1.27552
Class B Note Interest Requirement 1.49941
Class C Note Interest Requirement 2.00747
(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: 12/16/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,146,754.58
Class B Note Interest Requirement 114,791.49
Class C Note Interest Requirement 207,264.06
Total 1,468,810.14
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 1.24108
Class B Note Interest Requirement 1.49080
Class C Note Interest Requirement 2.09358
(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
- -----------------------------------------------------------------------------------------------------------------------------------