Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 02/15/2002
- -------------------------------------------------------------------------------
(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 161,280.56
Total 5,158,489.10
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 2.38528
(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 33,806,850.00
(v) Required Owner Trust Spread Account Amount 33,806,850.00
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: 02/15/2002
- -------------------------------------------------------------------------------
(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 1,285,208.33
Class B Note Interest Requirement 116,788.19
Class C Note Interest Requirement 176,450.58
Total 1,578,447.11
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 1.71361
Class B Note Interest Requirement 1.86861
Class C Note Interest Requirement 2.19583
(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 2000-2
Section 7.3 Indenture Distribution Date: 02/15/2002
- -------------------------------------------------------------------------------
(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 1,488,000.00
Class B Note Interest Requirement 136,270.83
Class C Note Interest Requirement 207,590.21
Total 1,831,861.04
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 1.65333
Class B Note Interest Requirement 1.81694
Class C Note Interest Requirement 2.15278
(iii) Aggregate Outstanding Principal Balance of the Notes
Class A Note Principal Balance 900,000,000
Class B Note Principal Balance 75,000,000
Class C Note Principal Balance 96,429,000
(iv) Amount on deposit in Owner Trust Spread Account 10,714,290.00
(v) Required Owner Trust Spread Account Amount 10,714,290.00
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: 02/15/2002
- -------------------------------------------------------------------------------
(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 1,259,375.00
Class B Note Interest Requirement 116,788.19
Class C Note Interest Requirement 174,374.69
Total 1,550,537.88
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 1.67917
Class B Note Interest Requirement 1.86861
Class C Note Interest Requirement 2.17000
(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: 02/15/2002
- -------------------------------------------------------------------------------
(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 1,205,073.33
Class B Note Interest Requirement 113,744.17
Class C Note Interest Requirement 175,886.25
Total 1,494,703.75
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 1.68778
Class B Note Interest Requirement 1.91167
Class C Note Interest Requirement 2.29917
(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: 02/15/2002
- -------------------------------------------------------------------------------
(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 835,277.78
Class B Note Interest Requirement 78,216.34
Class C Note Interest Requirement 125,477.53
Total 1,038,971.65
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 1.67056
Class B Note Interest Requirement 1.87722
Class C Note Interest Requirement 2.34222
(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: 02/15/2002
- -------------------------------------------------------------------------------
(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 1,220,625.00
Class B Note Interest Requirement 116,250.00
Class C Note Interest Requirement 184,754.14
Total 1,521,629.14
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 1.62750
Class B Note Interest Requirement 1.86000
Class C Note Interest Requirement 2.29917
(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: 02/15/2002
- -------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,443,623.00
(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 132,611.11
Class C Note Interest 210,800.00
Total 4,193,411.11
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 4.58333
Class B Note Interest 1.89444
Class C Note Interest 2.34222
(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: 02/15/2002
- -------------------------------------------------------------------------------
(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 2,083,200.00
Class B Note Interest Requirement 205,245.83
Class C Note Interest Requirement 327,825.00
Total 2,616,270.83
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 1.65333
Class B Note Interest Requirement 1.95472
Class C Note Interest Requirement 2.42833
(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: 02/15/2002
- -------------------------------------------------------------------------------
(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 3,337,411.56
Class B Note Interest Requirement 327,117.63
Class C Note Interest Requirement 532,179.81
Total 4,196,709.00
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 3.31092
Class B Note Interest Requirement 3.89426
Class C Note Interest Requirement 4.92759
(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