Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 12/15/2003
- --------------------------------------------------------------------------------
(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 108,860.15
Total 5,106,068.69
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 5.55000
Class B Note Interest Requirement 5.79167
Class C Note Interest Requirement 1.61000
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 752,500.00
Class B Note Interest Requirement 71,458.33
Class C Note Interest Requirement 115,624.79
Total 939,583.13
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 1.00333
Class B Note Interest Requirement 1.14333
Class C Note Interest Requirement 1.43889
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 729,166.67
Class B Note Interest Requirement 71,458.33
Class C Note Interest Requirement 113,749.80
Total 914,374.80
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 0.97222
Class B Note Interest Requirement 1.14333
Class C Note Interest Requirement 1.41556
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 699,720.00
Class B Note Interest Requirement 70,342.22
Class C Note Interest Requirement 117,215.00
Total 887,277.22
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 0.98000
Class B Note Interest Requirement 1.18222
Class C Note Interest Requirement 1.53222
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 482,222.22
Class B Note Interest Requirement 47,962.20
Class C Note Interest Requirement 84,167.56
Total 614,351.98
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 0.96444
Class B Note Interest Requirement 1.15111
Class C Note Interest Requirement 1.57111
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 694,166.67
Class B Note Interest Requirement 70,972.22
Class C Note Interest Requirement 123,124.78
Total 888,263.67
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 0.92556
Class B Note Interest Requirement 1.13556
Class C Note Interest Requirement 1.53222
(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: 12/15/2003
- --------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 3,037,057.33
(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 81,666.67
Class C Note Interest 141,400.00
Total 4,073,066.67
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 4.58333
Class B Note Interest 1.16667
Class C Note Interest 1.57111
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 1,195,600.00
Class B Note Interest Requirement 128,216.67
Class C Note Interest Requirement 222,600.00
Total 1,546,416.67
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 0.94889
Class B Note Interest Requirement 1.22111
Class C Note Interest Requirement 1.64889
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 980,000.00
Class B Note Interest Requirement 104,533.33
Class C Note Interest Requirement 186,480.00
Total 1,271,013.33
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 0.97222
Class B Note Interest Requirement 1.24444
Class C Note Interest Requirement 1.72667
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 797,066.67
Class B Note Interest Requirement 82,211.11
Class C Note Interest Requirement 147,000.00
Total 1,026,277.78
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 0.94889
Class B Note Interest Requirement 1.17444
Class C Note Interest Requirement 1.63333
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 1,070,160.00
Class B Note Interest Requirement 110,522.22
Class C Note Interest Requirement 197,960.00
Total 1,378,642.22
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 0.91000
Class B Note Interest Requirement 1.12778
Class C Note Interest Requirement 1.57111
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 1,264,200.00
Class B Note Interest Requirement 128,216.67
Class C Note Interest Requirement 225,750.00
Total 1,618,166.67
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 1.00333
Class B Note Interest Requirement 1.22111
Class C Note Interest Requirement 1.67222
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 116,783.33
Class C Note Interest Requirement 205,800.00
Total 1,469,183.33
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 0.91000
Class B Note Interest Requirement 1.11222
Class C Note Interest Requirement 1.52444
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 797,066.67
Class B Note Interest Requirement 80,577.78
Class C Note Interest Requirement 144,900.00
Total 1,022,544.44
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 0.94889
Class B Note Interest Requirement 1.15111
Class C Note Interest Requirement 1.61000
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 848,026.67
Class B Note Interest Requirement 88,036.67
Class C Note Interest Requirement 167,090.00
Total 1,103,153.33
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 0.91778
Class B Note Interest Requirement 1.14333
Class C Note Interest Requirement 1.68778
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 607,600.00
Class B Note Interest Requirement 63,291.67
Class C Note Interest Requirement 124,425.00
Total 795,316.67
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 0.96444
Class B Note Interest Requirement 1.20556
Class C Note Interest Requirement 1.84333
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 848,026.67
Class B Note Interest Requirement 89,234.44
Class C Note Interest Requirement 170,940.00
Total 1,108,201.11
Amount of the distribution allocable to the interest on the Notes
per $1,000 of the initial principal balance of the Notes
Class A Note Interest Requirement 0.91778
Class B Note Interest Requirement 1.15889
Class C Note Interest Requirement 1.72667
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 121,683.33
Class C Note Interest Requirement 233,100.00
Total 1,501,383.33
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 0.91000
Class B Note Interest Requirement 1.15889
Class C Note Interest Requirement 1.72667
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 1,076,824.00
Class B Note Interest Requirement 107,244.67
Class C Note Interest Requirement 226,996.00
Total 1,411,064.67
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 0.95667
Class B Note Interest Requirement 1.14333
Class C Note Interest Requirement 1.88222
(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: 12/15/2003
- --------------------------------------------------------------------------------
(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 1,145,130.00
Class B Note Interest Requirement 114,047.50
Class C Note Interest Requirement 219,450.00
Total 1,478,627.50
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 0.95667
Class B Note Interest Requirement 1.14333
Class C Note Interest Requirement 1.71111
(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
- --------------------------------------------------------------------------------
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2003-4
Section 7.3 Indenture Distribution Date: 12/15/2003
- --------------------------------------------------------------------------------
(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 644,186.67
Class B Note Interest Requirement 69,865.83
Class C Note Interest Requirement 120,277.50
Total 834,330.00
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 1.05778
Class B Note Interest Requirement 1.37667
Class C Note Interest Requirement 1.84333
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 609,000,000
Class B Note Principal Balance 50,750,000
Class C Note Principal Balance 65,250,000
(iv) Amount on deposit in Owner Trust Spread Account 7,250,000.00
(v) Required Owner Trust Spread Account Amount 7,250,000.00
By:
----------------------------------
Name: Patricia M. Garvey
Title: Vice President
- --------------------------------------------------------------------------------
Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 2003-5
Section 7.3 Indenture Distribution Date: 12/15/2003
- --------------------------------------------------------------------------------
(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 810,133.33
Class B Note Interest Requirement 78,944.44
Class C Note Interest Requirement 142,800.00
Total 1,031,877.78
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 0.96444
Class B Note Interest Requirement 1.12778
Class C Note Interest Requirement 1.58667
(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 2003-6
Section 7.3 Indenture Distribution Date: 12/15/2003
- --------------------------------------------------------------------------------
(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 2,441,101.60
Class B Note Interest Requirement 242,625.13
Class C Note Interest Requirement 406,446.60
Total 3,090,173.33
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 1.45304
Class B Note Interest Requirement 1.73304
Class C Note Interest Requirement 2.25804
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 1,680,000,000
Class B Note Principal Balance 140,000,000
Class C Note Principal Balance 180,000,000
(iv) Amount on deposit in Owner Trust Spread Account 20,000,000.00
(v) Required Owner Trust Spread Account Amount 20,000,000.00
By:
----------------------------------
Name: Patricia M. Garvey
Title: Vice President
- --------------------------------------------------------------------------------