CHASE MANHATTAN BANK /NY/
8-K, 1998-03-23
ASSET-BACKED SECURITIES
Previous: HOMEFED CORP, 10-K405, 1998-03-23
Next: CHASE MANHATTAN BANK /NY/, 8-K, 1998-03-23





                       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 23, 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 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
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
                                   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 DeGenova
                                                    --------------------
                                                 Name:  Frank DeGenova 
                                                 Title: Vice President

Dated:  March 23, 1998

<PAGE>

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


           Exhibit No.                 Description
           ----------                  -----------
 
            20.1                  Monthly Reports with respect to the 
                                  March 16, 1998 distribution
           


<TABLE>
                                             Chase Manhattan Bank USA, N.A.                                              
                                         Monthly Certificateholder's Statement
                                                                                                                         
                                             Chase Credit Card Master Trust                                              
                                                     Series 1995-1
                                                                                               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                   3,231,562.50    274,921.88     360,100.45           3,866,584.82
         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          73,896,522.77  6,158,043.56   7,917,484.58          87,972,050.92
                                                                                                                         
(iv)     Collections of Finance Charge Receivables     10,971,464.30    914,288.69   1,175,514.03          13,061,267.02 
                                                                                                                         
(v)      Aggregate Amount of Principal Receivables                                                     14,692,489,244.44 
                                                                                                                         
                                    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             6.08%        84.00%         7.00%          9.00%                100.00%
         Fixed Investor Percentage                6.08%        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                        4,376,200.02    364,683.34     468,878.57           5,209,761.93 
                                                                                                                         
(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)                                                            10.55%
                                                                                                                         
(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                                                                                                      5.62500%
                                                                                                                         
(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                               10,382,312.58    865,192.71   1,112,390.63          12,359,895.92 
                                                                                                                         
                                                                                                                         
(xx)     Certificate Rate                                       5.7450%       5.8650%        5.9750%                     
                                                                                                                         

- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                              Chase Manhattan Bank USA, N.A.                                               
                                          Monthly Certificateholder's Statement
                                                                                                                           
                                                                                                                           
                                                                                                                           
                                              Chase Credit Card Master Trust                                               
                                                      Series 1995-2

<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                       3,115,000.00    181,245.17     215,671.72         3,511,916.89
        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  3,358,843.28   4,702,595.57        67,178,657.07
                                                                                                                           
(iv)    Collections of Finance Charge Receivables          8,777,171.44    498,689.62     698,197.39         9,974,058.45  
                                                                                                                           
(v)     Aggregate Amount of Principal Receivables                                                       14,692,489,244.44  
                                                                                                                           
                                       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                4.64%         88.00%         5.00%          7.00%              100.00% 
        Fixed Investor Percentage                   4.64%         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                            3,500,960.02    198,912.88     278,490.76         3,978,363.66  
                                                                                                                           
(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)                                                              10.55% 
                                                                                                                           
(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                                                                                                        5.6250
                                                                                                                           
(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                                    8,305,850.06    471,910.71     660,705.20         9,438,465.98  
                                                                                                                           
                                                                                                                           
(xx)    Certificate Rate                                           6.2300%       6.3800%        6.0250%                    
                                                                                                                           
                                                                                                                           
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                          Chase Manhattan Bank USA, N.A.                                           
                                      Monthly Certificateholder's Statement
                                                                                                                   
                                                                                                                   
                                                                                                                   
                                          Chase Credit Card Master Trust                                           
                                                  Series 1995-3
                                                                                            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                    2,336,250.00    136,149.60    162,713.62        2,635,113.22
         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           44,337,913.66  2,519,181.73  3,526,897.41       50,383,992.80
                                                                                                                   
(iv)     Collections of Finance Charge Receivables       6,582,878.58    374,024.53    523,640.73        7,480,543.84 
                                                                                                                   
(v)      Aggregate Amount of Principal Receivables                                                  14,692,489,244.44 
                                                                                                                   
                                   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              3.48%        88.00%         5.00%         7.00%             100.00%
         Fixed Investor Percentage                 3.48%        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                         2,625,720.01    149,187.58    208,865.15        2,983,772.74 
                                                                                                                   
(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)                                                         10.55%
                                                                                                                   
(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                                                                                                   5.62500%
                                                                                                                   
(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                                 6,229,387.55    353,939.96    495,521.98        7,078,849.48 
                                                                                                                   
                                                                                                                   
(xx)     Certificate Rate                                        6.2300%       6.3900%       6.1500%                  
                                                                                                                   
                                                                                                                   
- ----------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                      Chase Manhattan Bank USA, N.A.                                       
                                  Monthly Certificateholder's Statement
                                                                                                           
                                                                                                           
                                                                                                           
                                      Chase Credit Card Master Trust                                       
                                              Series 1996-1
                                                                                  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                3,237,500.00   189,248.43       251,615.50          3,678,363.94
         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          68,970,087.92  3,918,683.34  5,486,328.65         78,375,099.91
                                                                                                           
(iv)     Collections of Finance Charge Receivable      10,240,033.34    581,809.44    814,558.75         11,636,401.53 
                                                                                                           
(v)      Aggregate Amount of Principal Receivables                                                   14,692,489,244.44 
                                                                                                             
                               Investor Interest      700,000,000.00 39,772,000.00 55,682,545.45        795,454,545.45 
                               Adjusted Interest      700,000,000.00 39,772,000.00 55,682,545.45        795,454,545.45 
                                                                                                           
                                       Series                                                                 
         Floating Investor Percentage        5.41%       88.00%        5.00%       7.00%                        100.00%
         Fixed Investor Percentage           5.41%       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                        4,084,453.35    232,066.97    324,903.94          4,641,424.26 
                                                                                                           
(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)                                                           10.55%
                                                                                                           
(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                                                                                                     5.625
                                                                                                           
(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                                9,690,158.40    550,567.11    770,818.12          11,011,543.64 
                                                                                                           
                                                                                                           
(xx)     Certificate Rate                                 5.5500%      5.7100%     6.0250%                    
                                                                                                           
                                                                                                           
- -----------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                     Chase Manhattan Bank USA, N.A.                                       
                                  Monthly Certificateholder's Statement
                                                                                                                                    
                                                                                                                                   
                                                                                                                                    
                                     Chase Credit Card Master Trust                                     Distribution Date    3/16/98
                                              Series 1996-2
                                                                                    Distribution Date:3/16
<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                  2,740,833.33      160,416.67     209,179.69        3,110,429.69
         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          54,190,783.37    3,079,021.78   4,310,630.50       61,580,435.65
                                                                                                  
(iv)     Collections of Finance Charge Receivables      8,045,740.48      457,144.35     640,002.08        9,142,886.91
                                                                                                       
(v)      Aggregate Amount of Principal Receivables                                                    14,692,489,244.44
                                                                                                              
                             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          4.25%       88.00%        5.00%        7.00%             100.00%   
         Fixed Investor Percentage             4.25%       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                        3,209,213.35      182,341.67     255,278.33        3,646,833.35    
                                                                                                              
(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)                                                           10.55
                                                                                                                
(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                                                                                                 5.62500%
                                                                                                               
(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                                7,613,695.89      432,596.36      605,634.90        8,651,927.15
                                                                                                                  
                                                                                                         
(xx)     Certificate Rate                                   5.9800%      6.1600%      6.3750%            
                                                                                                         
                                                                                                         
- ---------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                             Chase Manhattan Bank USA, N.A.                                              
                                         Monthly Certificateholder's Statement
                                                                                                                         
                                                                                                                         
                                                                                                                         
                                             Chase Credit Card Master Trust                                              
                                                     Series 1996-3
                                                                                        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                   2,434,132.89      141,813.47     156,693.23         2,732,639.59
          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          40,592,148.19    2,306,359.74    3,229,025.90        46,127,533.83
                                                                                                                         
(iv)      Collections of Finance Charge Receivables      6,026,742.37      342,426.72      479,415.55         6,848,584.64          
                                                                                                                         
(v)       Aggregate Amount of Principal Receivables                                                      14,692,489,244.44          
                                                                                                                         
                                   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                           3.19%     88.00%      5.00%    7.00%               100.00%         
          Fixed Investor Percentage                              3.19%     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                        2,403,893.35      136,584.12      191,225.01         2,731,702.48          
                                                                                                                         
(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)                                                             10.55%         
                                                                                                                         
(xii)     Reallocated Monthly Principal                                          0.00            0.00                 0.00          
                                                                                                                         
(xiii)    Closing Investor Interest (Class A Adjusted) 411,983,000.00   23,408,000.00   32,772,440.86       468,163,440.86          
                                                                                                                         
(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                                5,703,115.04      324,038.90      453,671.63         6,480,825.57          
                                                                                                                         
                                                                                                                         
(xx)      Certificate Rate                                       7.0900%      7.2700%      6.3750%                            
                                                                                                                         
                                                                                                                         
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>


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