Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 6/15/00
- ----------------------------------------------------------------------------------------------------------------------------
(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
Amountof 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 435,079.05
Total 5,432,287.59
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 6.43465
(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 14,488,650.00
(v) Required Owner Trust Spread Account Amount 14,488,650.00
By:
----------------------------
Name: Patricia M. Garvey
Title: Vice President