Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 4,717,500.00
Class B Note Interest Requirement 279,708.54
Class C Note Interest Requirement 119,759.84
Total 5,116,968.38
Amount of the distribution allocable to the interest on the Notes per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 5.55000
Class B Note Interest Requirement 5.79167
Class C Note Interest Requirement 1.77120
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 824,651.67
Class B Note Interest Requirement 78,408.47
Class C Note Interest Requirement 127,105.31
Total 1,030,165.45
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 1.09954
Class B Note Interest Requirement 1.25454
Class C Note Interest Requirement 1.58176
(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 2000-3
Section 7.3 Indenture Distribution Date: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 798,818.33
Class B Note Interest Requirement 78,408.47
Class C Note Interest Requirement 125,029.42
Total 1,002,256.23
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 1.06509
Class B Note Interest Requirement 1.25454
Class C Note Interest Requirement 1.55592
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 766,623.39
Class B Note Interest Requirement 77,206.67
Class C Note Interest Requirement 128,909.47
Total 972,739.53
Amount of the distribution allocable to the interest on the Notes per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 1.07370
Class B Note Interest Requirement 1.29759
Class C Note Interest Requirement 1.68509
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 528,240.00
Class B Note Interest Requirement 52,630.27
Class C Note Interest Requirement 92,580.27
Total 673,450.54
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 1.05648
Class B Note Interest Requirement 1.26315
Class C Note Interest Requirement 1.72815
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 760,068.33
Class B Note Interest Requirement 77,870.28
Class C Note Interest Requirement 135,408.87
Total 973,347.48
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 1.01342
Class B Note Interest Requirement 1.24592
Class C Note Interest Requirement 1.68509
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,959,446.47
(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 89,625.82
Class C Note Interest 155,533.20
Total 4,095,159.02
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 1.28037
Class C Note Interest 1.72815
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,309,464.80
Class B Note Interest Requirement 140,767.90
Class C Note Interest Requirement 244,924.80
Total 1,695,157.50
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 1.03926
Class B Note Interest Requirement 1.34065
Class C Note Interest Requirement 1.81426
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,073,611.84
Class B Note Interest Requirement 114,784.32
Class C Note Interest Requirement 205,239.84
Total 1,393,636.00
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 1.06509
Class B Note Interest Requirement 1.36648
Class C Note Interest Requirement 1.90037
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 872,976.53
Class B Note Interest Requirement 90,228.60
Class C Note Interest Requirement 161,733.20
Total 1,124,938.33
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 1.03926
Class B Note Interest Requirement 1.28898
Class C Note Interest Requirement 1.79704
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,171,533.81
Class B Note Interest Requirement 121,256.71
Class C Note Interest Requirement 217,746.48
Total 1,510,537.00
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 0.99620
Class B Note Interest Requirement 1.23731
Class C Note Interest Requirement 1.72815
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,385,414.80
Class B Note Interest Requirement 140,767.90
Class C Note Interest Requirement 248,412.30
Total 1,774,595.00
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 1.09954
Class B Note Interest Requirement 1.34065
Class C Note Interest Requirement 1.84009
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,255,214.80
Class B Note Interest Requirement 128,109.57
Class C Note Interest Requirement 226,324.80
Total 1,609,649.17
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 0.99620
Class B Note Interest Requirement 1.22009
Class C Note Interest Requirement 1.67648
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 872,976.53
Class B Note Interest Requirement 88,420.27
Class C Note Interest Requirement 159,408.20
Total 1,120,805.00
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 1.03926
Class B Note Interest Requirement 1.26315
Class C Note Interest Requirement 1.77120
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 928,447.52
Class B Note Interest Requirement 96,599.24
Class C Note Interest Requirement 183,874.02
Total 1,208,920.78
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 1.00481
Class B Note Interest Requirement 1.25454
Class C Note Interest Requirement 1.85731
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 665,582.40
Class B Note Interest Requirement 69,479.78
Class C Note Interest Requirement 136,993.65
Total 872,055.83
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 1.05648
Class B Note Interest Requirement 1.32342
Class C Note Interest Requirement 2.02954
(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: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 928,447.52
Class B Note Interest Requirement 97,925.35
Class C Note Interest Requirement 188,136.52
Total 1,214,509.39
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 1.00481
Class B Note Interest Requirement 1.27176
Class C Note Interest Requirement 1.90037
(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 2003-1
Section 7.3 Indenture Distribution Date: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,255,214.80
Class B Note Interest Requirement 133,534.57
Class C Note Interest Requirement 256,549.80
Total 1,645,299.17
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 0.99620
Class B Note Interest Requirement 1.27176
Class C Note Interest Requirement 1.90037
(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 2003-2
Section 7.3 Indenture Distribution Date: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,179,481.22
Class B Note Interest Requirement 117,675.44
Class C Note Interest Requirement 249,954.49
Total 1,547,111.14
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 1.04787
Class B Note Interest Requirement 1.25454
Class C Note Interest Requirement 2.07259
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,125,600,000
Class B Note Principal Balance 93,800,000
Class C Note Principal Balance 120,600,000
(iv) Amount on deposit in Owner Trust Spread Account 13,400,000.00
(v) Required Owner Trust Spread Account Amount 13,400,000.00
By:
--------------------
Name: Patricia M. Garvey
Title: Vice President
- ------------------------------------------------------------------------------------------------------------------------------------
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2003-3
Section 7.3 Indenture Distribution Date: 8/15/2003
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of the distribution allocable to principal of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
Amount of the distribution allocable to the principal on the Notes per $1,000 of the initial principal balance of the Notes
Class A Principal Payment 0.00
Class B Principal Payment 0.00
Class C Principal Payment 0.00
Total
(ii) Amount of the distribution allocable to the interest on the Notes
Class A Note Interest Requirement 1,930,153.52
Class B Note Interest Requirement 194,761.13
Class C Note Interest Requirement 383,039.04
Total 2,507,953.69
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 1.61249
Class B Note Interest Requirement 1.95249
Class C Note Interest Requirement 2.98666
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,197,000,000
Class B Note Principal Balance 99,750,000
Class C Note Principal Balance 128,250,000
(iv) Amount on deposit in Owner Trust Spread Account 14,250,000.00
(v) Required Owner Trust Spread Account Amount 14,250,000.00
By:
--------------------
Name: Patricia M. Garvey
Title: Vice President
- ------------------------------------------------------------------------------------------------------------------------------------