CHASE CREDIT CARD MASTER TRUST
8-K, 1998-02-25
ASSET-BACKED SECURITIES
Previous: TRAVELERS FUND ABD FOR VARIABLE ANNUITIES, 24F-2NT, 1998-02-25
Next: TRAVELERS SEPARATE ACCOUNT QP FOR VARIABLE ANNUITIES, N-30D, 1998-02-25





                       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: February 24, 1998


                         CHASE CREDIT CARD MASTER TRUST
            (formerly known as "Chemical Master Credit Card Trust I"
          Series 1995-1, Series 1995-2, Series 1995-3, Series 1996-1,
          Series 1996-2 and Series 1996-3

       ------------------------------------------------------------------
                             (Issuer of Securities)

          THE CHASE MANHATTAN BANK (formerly known as 'Chemical Bank')
                             (Sponsor of the Trust)
             (Exact name of registrant as specified in its charter)



     New York                  33-94190                  13-4994650 
  ---------------            -------------             ---------------
  (State or other            (Commission               (IRS Employer
  jurisdiction of            File Number)              Identification No.)
  incorporation)

               270 Park Avenue, New York               10017
        ----------------------------------------     ----------
        (Address of principal executive offices)     (Zip Code)


    Registrant's telephone number, including area code:  (212)  270-6000


<PAGE>


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

     On or about February 17, 1998 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
for Series 1995-1, 1995-2, 1995-3, 1996-1, 1996-2 and 1996-3 in accordance
with the Agreement. Copies of the applicable Monthly Reports, as defined in
the Agreement, have been furnished to each 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
                                   February 17, 1998 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 DeGenova
                                                    --------------------
                                                 Name:  Frank DeGenova 
                                                 Title: Vice President

Dated:  February 24, 1998

<PAGE>

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


           Exhibit No.                 Description
           ----------                  -----------
 
            20.1                  Monthly Reports with respect to the 
                                  February 17, 1998 distribution
           


                 
<TABLE>
<CAPTION>
                                                        Chase Manhattan Bank, USA, (NA)
                                                     Monthly Certificateholder's Statement

                                                        Chase Credit Card Master Trust
                                                                 Series 1995-1
                                                                                                    Distribution Date:       2/17/98

Section 5.2 - Supplement                                          Class A         Class B         Collateral                 Total
<S>                                                              <C>            <C>              <C>                        <C> 
- ------------------------------------------------------------------------------------------------------------------------------------
(i)     Monthly Principal Distributed                                       0.00           0.00            0.00                 0.00

(ii)    Monthly Interest Distributed                                3,928,203.13     334,225.26            0.00         4,262,428.39
        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                       78,162,319.29   6,513,526.61    8,374,534.21        93,050,380.10

(iv)    Collections of Finance Charge Receivables                  10,874,023.53     906,168.63    1,165,073.95        12,945,266.10

(v)     Aggregate Amount of Principal Receivables                                                                  13,890,898,008.64

                                              Investor Interest   750,000,000.00  62,500,000.00   80,357,142.86       892,857,142.86
                                              Adjusted Interest   750,000,000.00  62,500,000.00   80,357,142.86       892,857,142.86

                                                  Series
        Floating Investor Percentage                        6.43%          84.00%          7.00%           9.00%             100.00%
        Fixed Investor Percentage                           6.43%          84.00%          7.00%           9.00%             100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         94.68%
              30 to 59 days                                                                                                    1.81%
              60 to 89 days                                                                                                    1.16%
              90 or more days                                                                                                  2.35%
                                              Total Receivables                                                              100.00%

(vii)   Investor Default Amount                                     4,565,672.57     380,472.71      489,179.20         5,435,324.49

(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                                                 625,000.00      52,083.33       66,964.29           744,047.62

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                        10.09%

(xii)   Reallocated Monthly Principal                                                      0.00            0.00                 0.00

(xiii)  Closing Investor Interest (Class A Adjusted)              750,000,000.00  62,500,000.00   80,357,142.86       892,857,142.86

(xiv)   LIBOR                                                                                                               5.59375%

(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                                            10,301,568.32     858,464.03      1,103,739.46      12,263,771.81

(xx)    Certificate Rate                                                    5.7138%        5.8338%         5.9438%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                        Chase Manhattan Bank, USA, (NA)
                                                     Monthly Certificateholder's Statement

                                                        Chase Credit Card Master Trust
                                                                 Series 1995-2
                                                                                                      Distribution Date:     2/17/98

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

(i)     Monthly Principal Distributed                                         0.00            0.00           0.00               0.00

(ii)    Monthly Interest Distributed                                  3,115,000.00      181,245.17           0.00       3,296,245.17
        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                         62,529,855.43    3,552,737.95   4,974,060.52      71,056,653.90

(iv)    Collections of Finance Charge Receivables                     8,699,218.82      494,260.62     691,996.50       9,885,475.93

(v)     Aggregate Amount of Principal Receivables                                                                  13,890,898,008.64

                                               Investor Interest    600,000,000.00   34,090,000.00  47,728,181.82     681,818,181.82
                                               Adjusted Interest    600,000,000.00   34,090,000.00  47,728,181.82     681,818,181.82

                                                   Series
      Floating Investor Percentage                           4.91%           88.00%           5.00%          7.00%           100.00%
      Fixed Investor Percentage                              4.91%           88.00%           5.00%          7.00%           100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         94.68%
              30 to 59 days                                                                                                    1.81%
              60 to 89 days                                                                                                    1.16%
              90 or more days                                                                                                  2.35%
                                                                                                                  ------------------
                                               Total Receivables                                                             100.00%

(vii)   Investor Default Amount                                       3,652,538.06      207,525.04     290,548.33       4,150,611.43

(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                                                   500,000.00       28,408.33      39,773.48         568,181.82

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                        10.09%

(xii)   Reallocated Monthly Principal                                                         0.00           0.00               0.00

(xiii)  Closing Investor Interest (Class A Adjusted)                600,000,000.00   34,090,000.00  47,728,181.82     681,818,181.82

(xiv)   LIBOR                                                                                                               5.59375%

(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                                               8,241,254.66      468,240.62     655,566.83       9,365,062.11

(xx)    Certificate Rate                                                      6.2300%         6.3800%        5.9938%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                        Chase Manhattan Bank, USA, (NA)
                                                     Monthly Certificateholder's Statement

                                                        Chase Credit Card Master Trust
                                                                 Series 1995-3
                                                                                                     Distribution Date:      2/17/98

Section 5.2 - Supplement                                              Class A         Class B        Collateral                Total
<S>                                                                  <C>             <C>            <C>                       <C> 
- ------------------------------------------------------------------------------------------------------------------------------------
(i)     Monthly Principal Distributed                                           0.00          0.00           0.00               0.00

(ii)    Monthly Interest Distributed                                    2,336,250.00    136,149.60           0.00       2,472,399.60
        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                           46,897,391.57  2,664,605.57   3,730,493.28      53,292,490.42

(iv)    Collections of Finance Charge Receivables                       6,524,414.12    370,702.71     518,990.12       7,414,106.95

(v)     Aggregate Amount of Principal Receivables                                                                  13,890,898,008.64

                                                  Investor Interest   450,000,000.00 25,568,000.00  35,795,636.36     511,363,636.36
                                                  Adjusted Interest   450,000,000.00 25,568,000.00  35,795,636.36     511,363,636.36

                                                      Series
        Floating Investor Percentage                            3.68%          88.00%         5.00%          7.00%           100.00%
        Fixed Investor Percentage                               3.68%          88.00%         5.00%          7.00%           100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         94.68%
              30 to 59 days                                                                                                    1.81%
              60 to 89 days                                                                                                    1.16%
              90 or more days                                                                                                  2.35%
                                                                                                                       -------------
                                                  Total Receivables                                                          100.00%

(vii)   Investor Default Amount                                         2,739,403.54    155,646.82     217,908.21       3,112,958.57

(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                                                     375,000.00     21,306.67      29,829.70         426,136.36

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                                        10.09%

(xii)   Reallocated Monthly Principal                                                         0.00           0.00               0.00

(xiii)  Closing Investor Interest (Class A Adjusted)                  450,000,000.00 25,568,000.00  35,795,636.36     511,363,636.36

(xiv)   LIBOR                                                                                                               5.59375%

(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                                                 6,180,940.99    351,187.33     491,668.26       7,023,796.58

(xx)    Certificate Rate                                                        6.2300%       6.3900%        6.1188%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                      Chase Manhattan Bank, USA, (NA)
                                                   Monthly Certificateholder's Statement

                                                      Chase Credit Card Master Trust
                                                               Series 1996-1
                                                                                                   Distribution Date:       2/17/98

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

(i)        Monthly Principal Distributed                              0.00          0.00             0.00                       0.00

(ii)       Monthly Interest Distributed                       3,237,500.00    189,248.43             0.00               3,426,748.43
           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              72,951,498.00  4,144,895.68     5,803,035.86              82,899,429.55

(iv)       Collections of Finance Charge Receivables         10,149,088.63    576,642.22       807,324.41              11,533,055.26

(v)        Aggregate Amount of Principal Receivables                                                               13,890,898,008.64

                                              Investor Inter700,000,000.00 39,772,000.00    55,682,545.45             795,454,545.45
                                              Adjusted Inter700,000,000.00 39,772,000.00    55,682,545.45             795,454,545.45

                                               Series
           Floating Investor Percentage               5.73%          88.00%         5.00%            7.00%                   100.00%
           Fixed Investor Percentage                  5.73%          88.00%         5.00%            7.00%                   100.00%

(vi)       Receivables Delinquent (As % of Total Receivables)
                                    Current                                                                                   94.68%
                                    30 to 59 days                                                                              1.81%
                                    60 to 89 days                                                                              1.16%
                                    90 or more days                                                                            2.35%
                                                                                                                   -----------------
                                              Total Receivables                                                              100.00%

(vii)      Investor Default Amount                            4,261,294.40    242,114.57       338,971.03               4,842,380.00

(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     33,143.33        46,402.12                 662,878.79

(xi)       Portfolio Yield (Net of Defaulted Receivables)                                                                     10.09%

(xii)      Reallocated Monthly Principal                                            0.00             0.00                       0.00

(xiii)     Closing Investor Interest (Class A Adjusted)     700,000,000.00 39,772,000.00    55,682,545.45             795,454,545.45

(xiv)      LIBOR                                                                                                            5.59375%

(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                                    9,614,797.10    546,285.30       764,823.40              10,925,905.80

(xx)       Certificate Rate                                           5.5500%       5.7100%          5.9938%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                     Chase Manhattan Bank, USA, (NA)
                                                  Monthly Certificateholder's Statement

                                                      Chase Credit Card Master Trust
                                                              Series 1996-2
                                                                                                    Distribution Date:       2/17/98

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

(i)        Monthly Principal Distributed                              0.00           0.00           0.00                       0.00

(ii)       Monthly Interest Distributed                       2,740,833.33     160,416.67           0.00               2,901,250.00
           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              57,319,034.14   3,256,763.30   4,559,468.63              65,135,266.07

(iv)       Collections of Finance Charge Receivables          7,974,283.92     453,084.31     634,318.04               9,061,686.27

(v)        Aggregate Amount of Principal Receivables                                                              13,890,898,008.64

                                          Investor Interest 550,000,000.00  31,250,000.00  43,750,000.00             625,000,000.00
                                          Adjusted Interest 550,000,000.00  31,250,000.00  43,750,000.00             625,000,000.00

                                               Series
           Floating Investor Percentage               4.50%          88.00%          5.00%          7.00%                    100.00%
           Fixed Investor Percentage                  4.50%          88.00%          5.00%          7.00%                    100.00%

(vi)       Receivables Delinquent (As % of Total Receivables)
                                    Current                                                                                   94.68%
                                    30 to 59 days                                                                              1.81%
                                    60 to 89 days                                                                              1.16%
                                    90 or more days                                                                            2.35%
                                                                                                                -----------------
                                              Total Receivables                                                              100.00%

(vii)      Investor Default Amount                            3,348,159.89     190,236.36     266,330.90               3,804,727.14

(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                                        458,333.33      26,041.67      36,458.33                 520,833.33

(xi)       Portfolio Yield (Net of Defaulted Receivables)                                                                     10.09%

(xii)      Reallocated Monthly Principal                                             0.00           0.00                       0.00

(xiii)     Closing Investor Interest (Class A Adjusted)     550,000,000.00  31,250,000.00  43,750,000.00             625,000,000.00

(xiv)      LIBOR                                                                                                            5.59375%

(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                                    7,554,483.44     429,232.01     600,924.82               8,584,640.27

(xx)       Certificate Rate                                           5.9800%        6.1600%        6.3438%

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                       Chase Manhattan Bank, USA, (NA)
                                    Monthly Certificateholder's Statement

                                        Chase Credit Card Master Trust
                                                Series 1996-3
                                                                                     Distribution Date:      2/17/98

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

(i)      Monthly Principal Distributed                     0.00           0.00          0.00                       0.00

(ii)     Monthly Interest Distributed              2,434,132.89     141,813.47          0.00               2,575,946.36
         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      42,935,395.72   2,439,498.09  3,415,426.65             48,790,320.46

(iv)     Collections of Finance Charge Receivables  5,973,217.11     339,385.52    475,157.72              6,787,760.36

(v)      Aggregate Amount of Principal Receivables                                                    13,890,898,008.64

                         Investor Interest        411,983,000.00  23,408,000.00 32,772,440.86            468,163,440.86
                         Adjusted Interest        411,983,000.00  23,408,000.00 32,772,440.86            468,163,440.86

                                Series
           Floating Investor Percentage  3.37%            88.00%          5.00%         7.00%                   100.00%
           Fixed Investor Percentage     3.37%            88.00%          5.00%         7.00%                   100.00%

(vi)       Receivables Delinquent (As % of Total Receivables)
                     Current                                                                                     94.68%
                     30 to 59 days                                                                                1.81%
                     60 to 89 days                                                                                1.16%
                     90 or more days                                                                              2.35%
                                                                                                       ----------------
                               Total Receivables                                                                100.00%

(vii)      Investor Default Amount                2,507,972.64       142,497.68    199,504.31              2,849,974.64

(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                            343,319.17        19,506.67     27,310.37                390,136.20

(xi)       Portfolio Yield (Net of Defaulted Receivables)                                                         10.09%

(xii)      Reallocated Monthly Principal                                   0.00          0.00                      0.00

(xiii)     Closing Investor Interest (Class A)  411,983,000.00    23,408,000.00 32,772,440.86            468,163,440.86

(xiv)      LIBOR                                                                                                 5.59375%

(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                        5,658,761.36       321,518.82    450,143.38                6,430,423.56

(xx)       Certificate Rate                             7.0900%            7.2700%       6.3438%

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


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