Chase Manhattan Bank USA, N.A.
Noteholders Statement
Chase Credit Card Owner Trust 1999-3
Section 7.3 Indenture Distribution Date: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 158,331.79
Total 5,155,540.33
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 5.55000
Class B Note Interest Requirement 5.79167
Class C Note Interest Requirement 2.34167
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,268,750.00
Class B Note Interest Requirement 115,104.17
Class C Note Interest Requirement 173,437.19
Total 1,557,291.36
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 1.69167
Class B Note Interest Requirement 1.84167
Class C Note Interest Requirement 2.15833
(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: 5/15/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,470,000.00
Class B Note Interest Requirement 134,375.00
Class C Note Interest Requirement 204,108.05
Total 1,808,483.05
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 1.63333
Class B Note Interest Requirement 1.79167
Class C Note Interest Requirement 2.11667
(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: 5/15/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,243,750.00
Class B Note Interest Requirement 115,104.17
Class C Note Interest Requirement 171,428.27
Total 1,530,282.43
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 1.65833
Class B Note Interest Requirement 1.84167
Class C Note Interest Requirement 2.13333
(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: 5/15/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 1,190,000.00
Class B Note Interest Requirement 112,058.33
Class C Note Interest Requirement 172,762.50
Total 1,474,820.83
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 1.66667
Class B Note Interest Requirement 1.88333
Class C Note Interest Requirement 2.25833
(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: 5/15/2002
- -----------------------------------------------------------------------------------------------------------------------------------
(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 825,000.00
Class B Note Interest Requirement 77,082.10
Class C Note Interest Requirement 123,215.60
Total 1,025,297.70
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 1.65000
Class B Note Interest Requirement 1.85000
Class C Note Interest Requirement 2.30000
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,206,250.00
Class B Note Interest Requirement 114,583.33
Class C Note Interest Requirement 181,472.89
Total 1,502,306.23
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 1.60833
Class B Note Interest Requirement 1.83333
Class C Note Interest Requirement 2.25833
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(i) Amount of Net Swap Payment 0.00
Amount of Net Swap Receipt 2,460,990.00
(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 130,666.67
Class C Note Interest 207,000.00
Total 4,187,666.67
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 1.86667
Class C Note Interest 2.30000
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,058,000.00
Class B Note Interest Requirement 202,125.00
Class C Note Interest Requirement 321,750.00
Total 2,581,875.00
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 1.63333
Class B Note Interest Requirement 1.92500
Class C Note Interest Requirement 2.38333
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 1,671,600.00
Class B Note Interest Requirement 163,800.00
Class C Note Interest Requirement 266,400.00
Total 2,101,800.00
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 1.65833
Class B Note Interest Requirement 1.95000
Class C Note Interest Requirement 2.46667
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 3,004,490.37
Class B Note Interest Requirement 285,899.20
Class C Note Interest Requirement 460,509.68
Total 3,750,899.25
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 3.57677
Class B Note Interest Requirement 4.08427
Class C Note Interest Requirement 5.11677
(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: 5/15/2002
- ------------------------------------------------------------------------------------------------------------------------------------
(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 2,753,820.91
Class B Note Interest Requirement 262,260.63
Class C Note Interest Requirement 422,977.24
Total 3,439,058.78
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 2.34168
Class B Note Interest Requirement 2.67613
Class C Note Interest Requirement 3.35696
(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
- ------------------------------------------------------------------------------------------------------------------------------------