Chase Manhattan Bank USA, N.A.
                              Noteholders Statement

                      Chase Credit Card Owner Trust 2000-3






Section 7.3 Indenture                                                            Distribution Date:                 6/15/01
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                              
(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                      2,746,406.25
             Class B Note Interest Requirement                        240,707.47
             Class C Note Interest Requirement                        333,699.18
                       Total                                        3,320,812.90

        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                           3.66188
             Class B Note Interest Requirement                           3.85132
             Class C Note Interest Requirement                           4.15271

(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