CHASE CREDIT CARD MASTER TRUST
8-K, 1998-03-20
ASSET-BACKED SECURITIES
Previous: NATIONAL AUTO CREDIT INC /DE, 8-K, 1998-03-20
Next: COHR INC, 10-K/A, 1998-03-20




<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: March 19, 1998


                         CHASE CREDIT CARD MASTER TRUST
            (formerly known as "Chemical Master Credit Card Trust I"),
                Series 1996-4, Series 1997-1, Series 1997-2, and Series 1997-4  
           -----------------------------------------------------------
                             (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 March 16, 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
Series 1996-4, Series 1997-1, Series 1997-2, Series 1997-4 and Series 1997-5
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
                                   March 16, 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 A. DeGenova
                                                    ---------------------
                                                 Name:  Frank A. DeGenova
                                                 Title: Vice President

Dated:  March 19, 1998  

<PAGE>

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


           Exhibit No.                 Description
           ----------                  -----------
 
            20.1                  Monthly Reports with respect to the 
                                  March 18, 1998 distribution



<PAGE>
                                        Chase Manhattan Bank USA, N.A.          
                                     Monthly Certificateholder's Statement
                                                                                
                                                                                
                                                                                
                                        Chase Credit Card Master Trust          
                                                 Series 1996-4
<TABLE>
<CAPTION>
                                                                                       Distribution Date:   3/16/98
                                                                                                                
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                      6,042,750.00      522,809.51     703,128.13           7,268,687.64
         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             137,940,175.85  11,494,948.97  14,779,370.24         164,214,495.05
                                                                                                                
(iv)     Collections of Finance Charge Receivables         20,480,066.69   1,706,662.47   2,194,302.61          24,381,031.77
                                                                                                                
(v)      Aggregate Amount of Principal Receivables                                                          14,692,489,244.44
                                                                                                                 
                                Investor Interest      1,400,000,000.01   16,666,000.00 150,000,666.67       1,666,666,666.67
                                Adjusted Interest      1,400,000,000.01   16,666,000.00 150,000,666.67       1,666,666,666.67 
                                                                                                                 
                                        Series                                                                   
         Floating Investor Percentage               11.34%        84.00%        7.00%       9.00%                      100.00%
         Fixed Investor Percentage                  11.34%        84.00%        7.00%       9.00%                      100.00%
                                                                                                                 
(vi)     Receivables Delinquent (As % of Total Receivables)                                                          
                Current                                                                                                 94.84%
                30 to 59 days                                                                                            1.73%
                60 to 89 days                                                                                            1.18%
                90 or more days                                                                                          2.25%
                                           Total Receivables                                                           100.00%
                                                                                                                
(vii)    Investor Default Amount                           8,168,906.71      680,738.34     875,243.89           9,724,888.94 
                                                                                                                 
(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)                                                                 10.55%
                                                                                                                
(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                                                                                                           5.625
                                                                                                                 
(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                                  19,380,316.81    1,615,017.17   2,076,471.74          23,071,805.72
                                                                                                                 
                                                                                                                
                                                                                                                 
(xx)     Certificate Rate                                           5.7550%      5.9750%     6.2500%                    
                                                                                                                
- --------------------------------------------------------------------------------------------------------------   
</TABLE>
<PAGE>
<TABLE>
                                       Chase Manhattan Bank USA, N.A.                                         
                                    Monthly Certificateholder's Statement
                                                                                                              
                                                                                                              
                                                                                                              
                                       Chase Credit Card Master Trust                                         
                                                Series 1997-1
                                                                                        Distribution Dat 3/16/98
<CAPTION>                                                                                                              
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                     4,929,187.50       425,139.15       579,878.80       5,934,205.45
         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           113,308,001.59     9,442,300.62    12,140,175.87     134,890,478.08
                                                                                                           
(iv)     Collections of Finance Charge Receivables       16,822,911.92     1,401,904.45     1,802,459.72      20,027,276.10

(v)      Aggregate Amount of Principal Receivables                                                        14,692,489,244.44  
                                                                                                                  
                               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 Percentage           9.32%        84.00%         7.00%         9.00%           100.00% 
         Fixed Investor Percentage              9.32%        84.00%         7.00%         9.00%           100.00% 
                                                                                                                  
(vi)     Receivables Delinquent (As % of Total Receivables)                                                       
                Current                                                                                               94.84% 
                30 to 59 days                                                                                          1.73% 
                60 to 89 days                                                                                          1.18% 
                90 or more days                                                                                        2.25% 
                                           Total Receivables                                                         100.00% 
                                                                                                              
(vii)    Investor Default Amount                          6,710,173.37       559,179.17       718,949.09       7,988,301.63
                                                                                                                  
(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)                                                               10.55% 
                                                                                                             
(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                                                                                                         5.62500%
                                                                                                              
(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                                 15,919,545.95     1,326,624.21    1,705,670.25      18,951,840.41

(xx)     Certificate Rate                                     5.7150%       5.9150%       6.2750%                                   
                                                                                                             
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                        Chase Manhattan Bank USA, N.A.                                         
                                    Monthly Certificateholder's Statement
                                                                                                               
                                                                                                               
                                                                                                               
                                        Chase Credit Card Master Trust                                         
                                                Series 1997-2
                                                                                                       Distribution Date: 3/16/98   
<CAPTION>                                                                                                   
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                     7,875,000.00       458,095.13     539,849.81       8,872,944.93
          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           147,793,045.55     8,397,305.26  11,756,291.90     167,946,642.71
                                                                                                               
(iv)      Collections of Finance Charge Receivables       21,942,928.59     1,246,753.32   1,745,464.23      24,935,146.14  
                                                                                                               
(v)       Aggregate Amount of Principal Receivables                                                      14,692,489,244.44  
                                                                                                               
                                  Investor Interest    1,500,000,000.00    85,227,000.00 119,318,455.00   1,704,545,455.00  
                                  Adjusted Interest    1,500,000,000.00    85,227,000.00 119,318,455.00   1,704,545,455.00  
                                                                                                               
                                         Series                                                                    
          Floating Investor Percentage        11.60%        88.00%         5.00%          7.00%            100.00% 
          Fixed Investor Percentage           11.60%        88.00%         5.00%          7.00%            100.00% 
                                                                                                               
(vi)      Receivables Delinquent (As % of Total Receivables)                                                       
                Current                                                                                              94.84% 
                30 to 59 days                                                                                         1.73% 
                60 to 89 days                                                                                         1.18% 
                90 or more days                                                                                       2.25% 
                                        Total Receivables                                                           100.00% 
                                                                                                               
(vii)     Investor Default Amount                          8,752,400.04       497,293.87     696,215.23       9,945,909.14  
                                                                                                               
(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                                    1,250,000.00        71,022.50      99,432.05       1,420,454.55  
                                                                                                               
(xi)      Portfolio Yield (Net of Defaulted Receivables)                                                             10.55% 
                                                                                                               
(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                                                                                                       5.62500%
                                                                                                               
(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                                 20,764,625.15     1,179,804.47   1,651,735.33      23,596,164.95  
                                                                                                               
                                                                                                               
                                                                                                               
(xx)      Certificate Rate                                   6.3000%       6.4500%        6.1250%                  
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                  Chase Manhattan Bank USA, N.A.                                      
                               Monthly Certificateholder's Statement
                                                                                                      
                                                                                                      
                                                                                                      
                                  Chase Credit Card Master Trust                                      
                                           Series 1997-3
                                                                                  Distribution Date: 3/16/98  
<CAPTION>                                                                                  
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                   4,235,625.00        93,357.88    128,070.79      4,457,053.67
         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          24,632,174.26     2,052,648.35  2,639,194.41     29,324,017.01
                                                                                                      
(iv)     Collections of Finance Charge Receivables      3,657,154.77       304,758.02    391,842.89      4,353,755.68
                                                                                                      
(v)      Aggregate Amount of Principal Receivables                                                  14,692,489,244.44
                                                                                                      
                                 Investor Interest    250,000,000.00    20,833,000.00 26,786,048.00    297,619,048.00
                                 Adjusted Interest    250,000,000.00    20,833,000.00 26,786,048.00    297,619,048.00
                                                                                                      
                                   Series                                                             
         Floating Investor Percentage        2.03%       84.00%         7.00%       9.00%           100.00%
         Fixed Investor Percentage           2.03%       84.00%         7.00%       9.00%           100.00%
                                                                                                      
(vi)     Receivables Delinquent (As % of Total Receivables)                                               
                Current                                                                                         94.84%
                30 to 59 days                                                                                    1.73%
                60 to 89 days                                                                                    1.18%
                90 or more days                                                                                  2.25%
                                       Total Receivables                                                       100.00%
                                                                                                      
(vii)    Investor Default Amount                        1,458,733.34       121,559.17    156,294.81      1,736,587.31
                                                                                                      
(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                                    208,333.33        17,360.83     22,321.71        248,015.87
                                                                                                      
(xi)     Portfolio Yield (Net of Defaulted Receivables)                                                         10.55%
                                                                                                      
(xii)    Reallocated Monthly Principal                                        0.00             0.00              0.00
                                                                                                      
(xiii)   Closing Investor Interest (Class A Adjusted) 250,000,000.00 20,833,000.00    26,786,048.00    297,619,048.00
                                                                                                      
(xiv)    LIBOR                                                                                                    5.62500%
                                                                                                      
(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                                6,296,701.20    288,392.96       370,801.50      6,955,895.65
                                                                                                     
(xx)     Certificate Rate                                       6.7770%       5.9750%     6.3750%               
                                                                                                      
- ----------------------------------------------------------------------------------------------------  
</TABLE>
<PAGE>
<TABLE>
                                    Chase Manhattan Bank USA, N.A.                                     
                                Monthly Certificateholder's Statement
                                                                                                       
                                                                                                       
                                                                                                       
                                    Chase Credit Card Master Trust                                     
                                            Series 1997-4
                                                                                   Distribution Date: 3/16/98
<CAPTION>                                                                                   
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                   2,603,250.00     224,437.50      297,700.06         3,125,387.56
      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          59,117,218.22   4,926,434.85     6,333,987.74       70,377,640.81
                                                                                                       
(iv)  Collections of Finance Charge Receivables      8,777,171.44     731,430.95       940,411.24       10,449,013.63
                                                                                                       
(v)   Aggregate Amount of Principal Receivables                                                     14,692,489,244.44
                                                                                                       
                                Investor Interest  600,000,000.00  50,000,000.00    64,285,715.00      714,285,715.00
                                Adjusted Interest  600,000,000.00  50,000,000.00    64,285,715.00      714,285,715.00
                                                                                                       
                                    Series                                                             
      Floating Investor Percentage         4.8615704%  84.00%       7.00%        9.00%           100.00%
      Fixed Investor Percentage            4.86%       84.00%       7.00%        9.00%           100.00%
                                                                                                       
(vi)  Receivables Delinquent (As % of Total Receivables)                                                 
            Current                                                                                             94.84%
            30 to 59 days                                                                                        1.73%
            60 to 89 days                                                                                        1.18%
            90 or more days                                                                                      2.25%
                                   Total Receivables                                                           100.00%
                                                                                                       
(vii) Investor Default Amount                        3,500,960.02     291,746.67       375,102.86        4,167,809.55
                                                                                                       
(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      41,666.67        53,571.43          595,238.10
                                                                                                       
(xi)  Portfolio Yield (Net of Defaulted Receivables)                                                            10.55%
                                                                                                       
(xii) Reallocated Monthly Principal                                         0.00             0.00                0.00
                                                                                                       
(xiii)Closing Investor Interest (Class A Adjusted) 600,000,000.00  50,000,000.00    64,285,715.00      714,285,715.00
                                                                                                          
(xiv) LIBOR                                                                                                   5.62500%
                                                                                                       
(xv)  Principal Funding Account Balance                                                                          0.00
                                                                                                       
(xvi) Accumulation Shortfall                                                                                     0.00
                                                                                                       
(xvii)Principal Funding Investment Proceeds                                                                      0.00
                                                                                                       
(xviiiPrincipal Investment Funding Shortfall                                                                       
                                                                                                      ================  
                                                                                                       
(xix) Available Funds                                8,305,850.06     692,154.17       889,912.52        9,887,916.75
                                                                                                       
                                                                                                       
                                                                                                       
(xx)  Certificate Rate                                       5.7850%        5.9850%      6.2250%               
                                                                                                       
- -----------------------------------------------------------------------------------------------------  
</TABLE>
<PAGE>
                                     Chase Manhattan Bank USA, N.A.             
                                 Monthly Certificateholder's Statement
                                                                                
                                     Chase Credit Card Master Trust             
<TABLE>
                                             Series 1997-5
                                                                                     Distribution Date: 3/16/98 
<CAPTION>                                                                                     
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                   2,580,833.33      151,230.58    187,180.83       2,919,244.74
         Deficiency Amounts                                     0.00            0.00                             0.00
                                                                                                         
         Additional Interest                                    0.00            0.00          0.00               0.00
                                                                                                         
         Accrued and Unpaid Interest                                                                             0.00
                                                                                                         
                                                                                                         
                                                                                                         
(iii)    Collections of Principal Receivables          49,264,348.52    2,799,101.75  3,918,764.03      55,982,214.30
                                                                                                         
(iv)     Collections of Finance Charge Receivables      7,314,309.53      415,584.44    581,821.42       8,311,715.39

(v)      Aggregate Amount of Principal Receivables                                                  14,692,489,244.44
                                                                                                         
                                   Investor Interest  500,000,000.00   28,409,000.00 39,772,819.00    568,181,819.00
                                   Adjusted Interest  500,000,000.00   28,409,000.00 39,772,819.00    568,181,819.00
                                                                                                         
                                      Series                                                             
         Floating Investor Percentage          3.87%        88.00%        5.00%       7.00%           100.00%
         Fixed Investor Percentage             3.87%        88.00%        5.00%       7.00%           100.00%
                                                                                                         
(vi)     Receivables Delinquent (As % of Total Receivables)                                                 
               Current                                                                                         94.84%
               30 to 59 days                                                                                    1.73%
               60 to 89 days                                                                                    1.18%
               90 or more days                                                                                  2.25%
                                        Total Receivables                                                     100.00%
                                                                                                         
(vii)    Investor Default Amount                        2,917,466.68      165,764.62    232,071.75      3,315,303.05
                                                                                                         
(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                                    416,666.67       23,674.17     33,144.02        473,484.85
                                                                                                         
(xi)     Portfolio Yield (Net of Defaulted Receivables)                                                        10.55%
                                                                                                         
(xii)    Reallocated Monthly Principal                                          0.00          0.00              0.00
                                                                                                         
(xiii)   Closing Investor Interest (Class A Adjusted)  500,000,000.00  28,409,000.00 39,772,819.00    568,181,819.00
                                                                                                         
(xiv)    LIBOR                                                                                                  5.62500%
                                                                                                         
(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                                6,921,541.72      393,268.16    550,578.45      7,865,388.33
                                                                                                         
                                                                                                         
(xx)     Certificate Rate                                       6.19400%     6.38800%    6.27500%              
                                                                                                         
                                                                                                         
- -------------------------------------------------------------------------------------------------------
</TABLE>


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