Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 10/15/2003
- ------------------------------------------------------------------------------
(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 116,635.88
Total 5,113,844.42
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 1.72500
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 806,250.00
Class B Note Interest Requirement 76,562.50
Class C Note Interest Requirement 123,883.71
Total 1,006,696.21
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 1.07500
Class B Note Interest Requirement 1.22500
Class C Note Interest Requirement 1.54167
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 781,250.00
Class B Note Interest Requirement 76,562.50
Class C Note Interest Requirement 121,874.78
Total 979,687.28
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 1.04167
Class B Note Interest Requirement 1.22500
Class C Note Interest Requirement 1.51667
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 749,700.00
Class B Note Interest Requirement 75,366.67
Class C Note Interest Requirement 125,587.50
Total 950,654.17
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 1.05000
Class B Note Interest Requirement 1.26667
Class C Note Interest Requirement 1.64167
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 516,666.67
Class B Note Interest Requirement 51,388.07
Class C Note Interest Requirement 90,179.53
Total 658,234.27
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 1.03333
Class B Note Interest Requirement 1.23333
Class C Note Interest Requirement 1.68333
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 743,750.00
Class B Note Interest Requirement 76,041.67
Class C Note Interest Requirement 131,919.41
Total 951,711.08
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 0.99167
Class B Note Interest Requirement 1.21667
Class C Note Interest Requirement 1.64167
(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: 10/15/2003
- -------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,978,990.00
(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 87,500.00
Class C Note Interest 151,500.00
Total 4,089,000.00
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 4.58333
Class B Note Interest 1.25000
Class C Note Interest 1.68333
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 1,281,000.00
Class B Note Interest Requirement 137,375.00
Class C Note Interest Requirement 238,500.00
Total 1,656,875.00
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 1.01667
Class B Note Interest Requirement 1.30833
Class C Note Interest Requirement 1.76667
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 1,050,000.00
Class B Note Interest Requirement 112,000.00
Class C Note Interest Requirement 199,800.00
Total 1,361,800.00
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 1.04167
Class B Note Interest Requirement 1.33333
Class C Note Interest Requirement 1.85000
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 854,000.00
Class B Note Interest Requirement 88,083.33
Class C Note Interest Requirement 157,500.00
Total 1,099,583.33
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 1.01667
Class B Note Interest Requirement 1.25833
Class C Note Interest Requirement 1.75000
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 1,146,600.00
Class B Note Interest Requirement 118,416.67
Class C Note Interest Requirement 212,100.00
Total 1,477,116.67
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 0.97500
Class B Note Interest Requirement 1.20833
Class C Note Interest Requirement 1.68333
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 1,354,500.00
Class B Note Interest Requirement 137,375.00
Class C Note Interest Requirement 241,875.00
Total 1,733,750.00
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 1.07500
Class B Note Interest Requirement 1.30833
Class C Note Interest Requirement 1.79167
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 1,228,500.00
Class B Note Interest Requirement 125,125.00
Class C Note Interest Requirement 220,500.00
Total 1,574,125.00
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 0.97500
Class B Note Interest Requirement 1.19167
Class C Note Interest Requirement 1.63333
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 854,000.00
Class B Note Interest Requirement 86,333.33
Class C Note Interest Requirement 155,250.00
Total 1,095,583.33
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 1.01667
Class B Note Interest Requirement 1.23333
Class C Note Interest Requirement 1.72500
(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: 10/15/2003
- -------------------------------------------------------------------------------
(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 908,600.00
Class B Note Interest Requirement 94,325.00
Class C Note Interest Requirement 179,025.00
Total 1,181,950.00
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 0.98333
Class B Note Interest Requirement 1.22500
Class C Note Interest Requirement 1.80833
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 651,000.00
Class B Note Interest Requirement 67,812.50
Class C Note Interest Requirement 133,312.50
Total 852,125.00
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 1.03333
Class B Note Interest Requirement 1.29167
Class C Note Interest Requirement 1.97500
(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: 10/15/2003
- -----------------------------------------------------------------------------
(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 908,600.00
Class B Note Interest Requirement 95,608.33
Class C Note Interest Requirement 183,150.00
Total 1,187,358.33
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 0.98333
Class B Note Interest Requirement 1.24167
Class C Note Interest Requirement 1.85000
(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: 10/15/2003
- ----------------------------------------------------------------------------
(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 1,228,500.00
Class B Note Interest Requirement 130,375.00
Class C Note Interest Requirement 249,750.00
Total 1,608,625.00
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 0.97500
Class B Note Interest Requirement 1.24167
Class C Note Interest Requirement 1.85000
(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: 10/15/2003
- ------------------------------------------------------------------------------
(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 1,153,740.00
Class B Note Interest Requirement 114,905.00
Class C Note Interest Requirement 243,210.00
Total 1,511,855.00
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 1.02500
Class B Note Interest Requirement 1.22500
Class C Note Interest Requirement 2.01667
(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: 10/15/2003
- -----------------------------------------------------------------------------
(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 1,226,925.00
Class B Note Interest Requirement 122,193.75
Class C Note Interest Requirement 235,125.00
Total 1,584,243.75
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 1.02500
Class B Note Interest Requirement 1.22500
Class C Note Interest Requirement 1.83333
(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