CHASE CREDIT CARD MASTER TRUST
8-K, 1997-09-30
ASSET-BACKED SECURITIES
Previous: CHASE CREDIT CARD MASTER TRUST, 8-K, 1997-09-30
Next: PACIFIC COAST APPAREL CO INC, 8-K, 1997-09-30




<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT

                        Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934

                         Date of Report: September 30, 1997


                         CHASE CREDIT CARD MASTER TRUST
            (formerly known as "Chemical Master Credit Card Trust I"),
                 Series 1996-4, Series 1997-1 and Series 1997-2
       ------------------------------------------------------------------
                             (Issuer of Securities)

                 CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
              (formerly known as "The Chase Manhattan Bank (USA)")
                             (Sponsor of the Trust)
             (Exact name of registrant as specified in its charter)



  United States                 33-40006                  22-2382028 
  ---------------            -------------             ---------------
  (State or other            (Commission               (IRS Employer
  jurisdiction of            File Number)              Identification No.)
  incorporation)


         802 Delaware Avenue, Wilmington, Delaware     19801
         -----------------------------------------   ----------
        (Address of principal executive offices)     (Zip Code)


    Registrant's telephone number, including area code:  (302) 575-5050


<PAGE>


Item 5.  Other Events.
         -------------

     On or about September 15, 1997 Monthly Interest as defined in the Pooling 
and Servicing Agreement dated as of October 19, 1995 (the "Agreement")  
between The Chase Manhattan Bank (formerly known as 'Chemical Bank') and  
The Bank of New York, as Trustee (the "Trustee"), was distributed to 
holders ("Certificateholders") of participations in the Chase Credit Card 
Master Trust (formerly known as "Chemical Master Credit Card Trust I") for
Series 1996-4, Series 1997-1 and Series 1997-2 in accordance with the Agreement.
Copies of the applicable Monthly Reports, as defined in the Agreement, have 
been furnished to Certificateholders in accordance with the Agreement. 
Copies of those Monthly Reports are being filed as Exhibit 20.1 to this Current 
Report on Form 8-K.


Item 7(c).  Exhibits
            --------

            Exhibit No.           Description
            -----------            -----------

              20.1                 Monthly Reports with respect to the
                                   September 15, 1997 distribution


<PAGE>





                                   SIGNATURES
                                   ----------


     Pursuant to the requirements of the Securities and Exchange Act of
1934, the registrant has caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                                 THE CHASE MANHATTAN BANK,
                                                 AS SERVICER


                                                 By: /s/Frank A. DeGenova
                                                    ---------------------
                                                 Name:  Frank A. DeGenova
                                                 Title: Vice President

Dated:  September 30, 1997

<PAGE>

                               INDEX TO EXHIBITS
                               -----------------


           Exhibit No.                 Description
           ----------                  -----------
 
            20.1                  Monthly Reports with respect to the 
                                  September 15, 1997 distribution



<PAGE>
<TABLE>
<CAPTION>

                                                                         Exhibit 20.1
- ----------------------------------------------------------------------------------------------------------------------------------

Chase Bank - Retail Card Services Group                                               Monthly Report
Certificateholders' Statement                                                         Chase Credit Card Master Trust
                                                                                      Series 1996-4

Section 5.2 - Supplement                                            Class A           Class B        Collateral      Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                <C>                   <C>             <C>              <C>

(i)     Monthly Principal Distributed                                  0.00               0.00             0.00                0.00

(ii)    Monthly Interest Distributed                           6,970,932.11         603,009.42       810,826.69        8,384,768.21
        Deficiency Amounts                                             0.00               0.00                                 0.00
        Additional Interest                                            0.00               0.00                                 0.00
        Accrued and Unpaid Interest                                                                        0.00                0.00

(iii)   Collections of Principal Receivables                 138,924,018.27      11,576,935.37    14,884,782.40      165,385,736.03

(iv)    Collections of Finance Charge Receivables             21,187,958.14       1,765,653.09     2,270,148.46       25,223,759.69

(v)     Aggregate Amount of Principal Receivables                                                                 13,488,566,979.19

                                 Investor Interest         1,400,000,000.00     116,666,000.00   150,000,666.67    1,666,666,666.67
                                 Adjusted Interest         1,400,000,000.00     116,666,000.00   150,000,666.67    1,666,666,666.67

                                          Series
        Floating Investor Percentage               12.36%            84.00%              7.00%            9.00%             100.00%
        Fixed Investor Percentage                  12.36%            84.00%              7.00%            9.00%             100.00%
       
(vi)    Receivables Delinquent (As % of Total Receivables)
                     Current                                                                                                 94.98%
                     30 to 59 days                                                                                            1.72%
                     60 to 89 days                                                                                            1.17%
                     90 or more days                                                                                          2.14%
                                             Total Receivables                                                              100.00%

(vii)   Investor Default Amount                                8,763,261.18         730,267.59       938,925.01       10,432,453.78

(viii)  Investor Charge-Offs                                           0.00               0.00             0.00                0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions                     0.00               0.00             0.00

(x)     Servicing Fee                                          1,166,666.67          97,221.67       125,000.56        1,388,888.89

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                       10.65%

(xii)   Reallocated Monthly Principal                                                     0.00             0.00                0.00

(xiii)  Closing Investor Interest (Class A Adjusted)       1,400,000,000.00     116,666,000.00   150,000,666.67    1,666,666,666.67

(xiv)   LIBOR                                                                                                               5.6523%

(xv)    Principal Funding Account Balance                                                                                      0.00

(xvi)   Accumulation Shortfall                                                                                                 0.00

(xvii)  Principal Funding Investment Proceeds                                                                                  0.00

(xviii) Principal Investment Funding Shortfall
                                                                                                                      =============

(xix)   Available Funds                                       20,021,291.47       1,668,431.42     2,145,147.91       23,834,870.80

(xx)    Certificate Rate                                            5.7823%            6.0023%          6.2773%
                                                                    
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Chase Bank - Retail Card Services Group                                                                           Monthly Report
Certificateholders' Statement                                                         Chase Credit Card Master Trust
                                                                                      Series 1997-1

Section 5.2 - Supplement                                            Class A           Class B         Collateral      Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                 <C>              <C>               <C> 

(i)     Monthly Principal Distributed                                  0.00               0.00             0.00                0.00

(ii)    Monthly Interest Distributed                           5,686,511.69         490,378.90       668,687.59        6,845,578.18
        Deficiency Amounts                                             0.00               0.00                                 0.00
        Additional Interest                                            0.00               0.00                                 0.00
        Accrued and Unpaid Interest                                                                        0.00                0.00

(iii)   Collections of Principal Receivables                 114,116,157.86       9,509,646.74    12,226,764.27      135,852,568.88

(iv)    Collections of Finance Charge Receivables             17,404,394.19       1,450,361.14     1,864,761.56       20,719,516.89

(v)     Aggregate Amount of Principal Receivables                                                                 13,488,566,979.19

                                 Investor Interest         1,150,000,000.00      95,833,000.00   123,214,619.00    1,369,047,619.00
                                 Adjusted Interest         1,150,000,000.00      95,833,000.00   123,214,619.00    1,369,047,619.00

                                          Series
        Floating Investor                          10.15%            84.00%              7.00%            9.00%             100.00%
        Percentage
        Fixed Investor                             10.15%            84.00%              7.00%            9.00%             100.00%
        Percentage

(vi)    Receivables Delinquent (As % of Total Receivables)
                     Current                                                                                                 94.98%
                     30 to 59 days                                                                                            1.72%
                     60 to 89 days                                                                                            1.17%
                     90 or more days                                                                                          2.14%
                                                                                                                           --------
                                 Total Receivables                                                                          100.00%

(vii)   Investor Default Amount                                7,198,393.11         599,864.01       771,258.49        8,569,515.61

(viii)  Investor Charge-Offs                                           0.00               0.00             0.00                0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions                     0.00               0.00             0.00

(x)     Servicing Fee                                            958,333.33          79,860.83       102,678.85        1,140,873.02

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                       10.65%

(xii)   Reallocated Monthly Principal                                                     0.00             0.00                0.00

(xiii)  Closing Investor Interest (Class A Adjusted)       1,150,000,000.00      95,833,000.00   123,214,619.00    1,369,047,619.00

(xiv)   LIBOR                                                                                                               5.6523%

(xv)    Principal Funding Account Balance                                                                                      0.00

(xvi)   Accumulation Shortfall                                                                                                 0.00

(xvii)  Principal Funding Investment Proceeds                                                                                  0.00

(xviii) Principal Investment Funding Shortfall
                                                                                                                      =============

(xix)   Available Funds                                       16,446,060.85       1,370,500.30     1,762,082.71       19,578,643.87

(xx)    Certificate Rate                                            5.7423%            5.9423%          6.3023%

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------------------
Chase Bank - Retail Card Services Group                                                                           Monthly Report
Certificateholders' Statement                                                         Chase Credit Card Master Trust
                                                                                      Series 1997-2

Section 5.2 - Supplement                                            Class A           Class B         Collateral         Total
- -----------------------------------------------------------------------------------------------------------------------------------
<S>     <C>                                                  <C>                 <C>              <C>               <C> 

(i)     Monthly Principal Distributed                                  0.00               0.00             0.00                0.00

(ii)    Monthly Interest Distributed                           7,087,500.00         412,285.61       570,232.31        8,070,017.92
        Deficiency Amounts                                             0.00               0.00                                 0.00
        Additional Interest                                            0.00               0.00                                 0.00
        Accrued and Unpaid Interest                                                                        0.00                0.00

(iii)   Collections of Principal Receivables                  71,234,193.33       4,047,384.40     5,666,369.26       80,947,946.99

(iv)    Collections of Finance Charge Receivables             10,715,005.41         608,805.18       852,331.93       12,176,142.52

(v)     Aggregate Amount of Principal Receivables                                                                 13,488,566,979.19

                                 Investor Interest         1,150,000,000.00      85,227,000.00   119,318,455.00    1,704,545,455.00
                                 Adjusted Interest         1,150,000,000.00      85,227,000.00   119,318,455.00    1,704,545,455.00

                                          Series
        Floating Investor                          12.64%            88.00%              5.00%            7.00%             100.00%
        Percentage
        Fixed Investor                             12.64%            88.00%              5.00%            7.00%             100.00%
        Percentage

(vi)    Receivables Delinquent (As % of Total Receivables)
                     Current                                                                                                 94.98%
                     30 to 59 days                                                                                            1.72%
                     60 to 89 days                                                                                            1.17%
                     90 or more days                                                                                          2.14%
                                                                                                                           --------
                                 Total Receivables                                                                          100.00%

(vii)   Investor Default Amount                                2,344,195.20         133,192.48       186,470.50        2,663,858.18

(viii)  Investor Charge-Offs                                           0.00               0.00             0.00                0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions                     0.00               0.00             0.00

(x)     Servicing Fee                                            583,333.33          33,143.83        46,401.62          662,878.79

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                       14.35%

(xii)   Reallocated Monthly Principal                                                     0.00             0.00                0.00

(xiii)  Closing Investor Interest (Class A Adjusted)       1,500,000,000.00      85,227,000.00   119,318,455.00    1,704,545,455.00

(xiv)   LIBOR                                                                                                                 N/A

(xv)    Principal Funding Account Balance                                                                                      0.00

(xvi)   Accumulation Shortfall                                                                                                 0.00

(xvii)  Principal Funding Investment Proceeds                                                                                  0.00

(xviii) Principal Investment Funding Shortfall
                                                                                                                      =============

(xix)   Available Funds                                       14,128,707.93         802,764.93     1,123,877.07       16,055,349.93

(xx)    Certificate Rate                                            6.3000%            6.4500%          6.1445%

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission