Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 147,118.97
Total 5,144,327.51
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 2.17583
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,176,875.00
Class B Note Interest Requirement 106,822.92
Class C Note Interest Requirement 161,093.46
Total 1,444,791.38
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 1.56917
Class B Note Interest Requirement 1.70917
Class C Note Interest Requirement 2.00472
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,363,250.00
Class B Note Interest Requirement 124,687.50
Class C Note Interest Requirement 189,563.34
Total 1,677,500.84
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 1.51472
Class B Note Interest Requirement 1.66250
Class C Note Interest Requirement 1.96583
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,153,541.67
Class B Note Interest Requirement 106,822.92
Class C Note Interest Requirement 159,218.47
Total 1,419,583.05
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 1.53806
Class B Note Interest Requirement 1.70917
Class C Note Interest Requirement 1.98139
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,103,725.00
Class B Note Interest Requirement 104,009.31
Class C Note Interest Requirement 160,501.25
Total 1,368,235.56
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 1.54583
Class B Note Interest Requirement 1.74806
Class C Note Interest Requirement 2.09806
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 765,138.89
Class B Note Interest Requirement 71,538.21
Class C Note Interest Requirement 114,480.39
Total 951,157.48
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 1.53028
Class B Note Interest Requirement 1.71694
Class C Note Interest Requirement 2.13694
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,118,541.67
Class B Note Interest Requirement 106,336.81
Class C Note Interest Requirement 168,593.45
Total 1,393,471.92
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 1.49139
Class B Note Interest Requirement 1.70139
Class C Note Interest Requirement 2.09806
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(I) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,561,757.33
(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 121,275.00
Class C Note Interest 192,325.00
Total 4,163,600.00
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 1.73250
Class C Note Interest 2.13694
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,908,550.00
Class B Note Interest Requirement 187,629.17
Class C Note Interest Requirement 298,987.50
Total 2,395,166.67
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 1.51472
Class B Note Interest Requirement 1.78694
Class C Note Interest Requirement 2.21472
(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: 3/15/02
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,550,360.00
Class B Note Interest Requirement 152,063.33
Class C Note Interest Requirement 247,590.00
Total 1,950,013.33
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 1.53806
Class B Note Interest Requirement 1.81028
Class C Note Interest Requirement 2.29250
(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