CHASE MANHATTAN BANK /NY/
8-K, 1998-07-22
ASSET-BACKED SECURITIES
Previous: CHASE MANHATTAN BANK /NY/, 8-K, 1998-07-22
Next: CENTURY HILLCRESTE APARTMENT INVESTORS L P, DEF 14A, 1998-07-22




<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: July 15, 1998


                         CHASE CREDIT CARD MASTER TRUST
            (formerly known as "Chemical Master Credit Card Trust I"),
                Series 1996-4, Series 1997-1, Series 1997-2, Series 1997-4,
                Series 1997-5, Series 1998-2 and Series 1998-3  
           -----------------------------------------------------------
                             (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 July 15, 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, Series 1997-5,
Series 1998-2 and Series 1998-3 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
                                   July 15, 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/Patrick Margey
                                                    ---------------------
                                                 Name:  Patrick Margey
                                                 Title: Vice President

Dated:  July 22, 1998  

<PAGE>

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


           Exhibit No.                 Description
           ----------                  -----------
 
            20.1                  Monthly Reports with respect to the 
                                  July 15, 1998 distribution



<PAGE>
<TABLE>

                                    Chase Manhattan Bank USA, N.A.
                                 Monthly Certificateholder's Statement

                                    Chase Credit Card Master Trust
                                             Series 1996-4
                                                                                   Distribution Date: 7/15/98

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                        6,750,625.00      583,937.64      785,159.74         8,119,722.38
         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              156,891,565.92   13,074,222.45   16,809,885.34       186,775,673.71

(iv)     Collections of Finance Charge Receivables          21,946,019.09    1,828,824.47    2,351,369.64        26,126,213.20

(v)      Aggregate Amount of Principal Receivables                                                           15,661,957,056.45

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

                                      Series
         Floating Investor Percentage          10.64%       84.00%       7.00%       9.00%                              100.00%
         Fixed Investor Percentage             10.64%       84.00%       7.00%       9.00%                              100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                Current                                                                                                  95.37%
                30 to 59 days                                                                                             1.54%
                60 to 89 days                                                                                             1.00%
                90 or more days                                                                                           2.09%
                                         Total Receivables                                                              100.00%

(vii)    Investor Default Amount                             8,870,306.63      739,188.00      950,394.22        10,559,888.85

(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)                                                                  11.21%

(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                                                                                                         5.65625%

(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                                    20,779,352.42   1,731,602.81     2,226,369.08        24,737,324.32

(xx)     Certificate Rate                                    5.78625%            6.00625%        6.28125%

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

                                   Chase Manhattan Bank USA, N.A.
                               Monthly Certificateholder's Statement

                                   Chase Credit Card Master Trust
                                           Series 1997-1
                                                                                   Distribution Date:     7/15/98

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                       5,506,822.92       474,872.48      647,518.49        6,629,213.89
         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             128,875,214.86    10,739,563.88   13,808,096.08      153,422,874.83

(iv)     Collections of Finance Charge Receivables         18,027,087.11     1,502,252.03    1,931,478.84       21,460,817.99

(v)      Aggregate Amount of Principal Receivables                                                          15,661,957,056.45

                                  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              8.74%       84.00%        7.00%        9.00%                        100.00%
         Fixed Investor Percentage                 8.74%       84.00%        7.00%        9.00%                        100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                Current                                                                                                 95.37%
                30 to 59 days                                                                                            1.54%
                60 to 89 days                                                                                            1.00%
                90 or more days                                                                                          2.09%
                                         Total Receivables                                                             100.00%

(vii)    Investor Default Amount                            7,286,323.30       607,191.50      780,679.61        8,674,194.41

(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)                                                                 11.21%

(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                                                                                                        5.65625%

(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                                   17,068,753.78     1,422,391.20    1,828,799.99       20,319,944.97

(xx)     Certificate Rate                                  5.74625%     5.94625%     6.30625%

- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                    Chase Manhattan Bank USA, N.A.
                                Monthly Certificateholder's Statement

                                    Chase Credit Card Master Trust
                                            Series 1997-2
                                                                                    Distribution Date: 7/15/98

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                      7,875,000.00      458,095.13       603,605.80       8,936,700.93
         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            168,098,106.34    9,550,998.21    13,371,470.89     191,020,575.44

(iv)     Collections of Finance Charge Receivables        23,513,591.88    1,335,995.26     1,870,403.64      26,719,990.78

(v)      Aggregate Amount of Principal Receivables                                                        15,661,957,056.45

                               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                 10.88%             88.00%           5.00%         7.00%        100.00%
         Fixed Investor Percentage                    10.88%             88.00%           5.00%         7.00%        100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                Current                                                                                               95.37%
                30 to 59 days                                                                                          1.54%
                60 to 89 days                                                                                          1.00%
                90 or more days                                                                                        2.09%
                                       Total Receivables                                                             100.00%

(vii)    Investor Default Amount                           9,503,899.96      539,992.59       755,993.77      10,799,886.32

(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)                                                               11.21%

(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                                                                                                      5.65625%

(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                                  22,263,591.88    1,264,972.76     1,770,971.59      25,299,536.24

(xx)     Certificate Rate                                  6.30000%           6.45000%          6.15625%

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

                                Chase Manhattan Bank USA, N.A.
                             Monthly Certificateholder's Statement

                                Chase Credit Card Master Trust
                                         Series 1997-3
                                                                              Distribution Date:  7/15/98


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                           0.00      104,273.51     142,998.43         247,271.94
         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          28,016,351.06    2,334,658.57   3,001,789.30      33,352,798.92

(iv)     Collections of Finance Charge Receivables      3,918,931.98      326,572.44     419,890.80       4,665,395.22

(v)      Aggregate Amount of Principal Receivables                                                   15,661,957,056.45

                                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       1.90%      84.00%        7.00%       9.00%                          100.00%
         Fixed Investor Percentage          1.90%      84.00%        7.00%       9.00%                          100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
               Current                                                                                           95.37%
               30 to 59 days                                                                                      1.54%
               60 to 89 days                                                                                      1.00%
               90 or more days                                                                                    2.09%
                                      Total Receivables                                                         100.00%

(vii)    Investor Default Amount                        1,583,983.33      131,996.50     169,714.61       1,885,694.44

(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)                                                          11.21%

(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                                                                                                 5.65625%

(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                                3,710,598.65      309,211.61      397,569.09      4,417,379.35

(xx)     Certificate Rate                                   6.77700%        6.00625%         6.40625%

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

                                 Chase Manhattan Bank USA, N.A.
                             Monthly Certificateholder's Statement

                                 Chase Credit Card Master Trust
                                         Series 1997-4
                                                                                                  Distribution Date:  7/15/98

Section 5.2 - Supplement                                     Class A       Class B         Collateral        Total
- -------------------------------------------------------------------------------------------------------------------------------

<S>                                                 <C>               <C>             <C>               <C> 
(i)      Monthly Principal Distributed                           0.00           0.00           0.00                0.00

(ii)     Monthly Interest Distributed                    2,908,125.00     250,677.08     328,459.83        3,487,261.91
         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           67,239,242.54   5,603,270.21   7,204,204.64       80,046,717.38

(iv)     Collections of Finance Charge Receivables       9,405,436.75     783,786.40   1,007,725.38       11,196,948.53

(v)      Aggregate Amount of Principal Receivables                                                    15,661,957,056.45

                               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            4.5606415% 84.00%       7.00%      9.00%                        100.00%
         Fixed Investor Percentage               4.56%      84.00%       7.00%      9.00%                        100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                Current                                                                                           95.37%
                30 to 59 days                                                                                      1.54%
                60 to 89 days                                                                                      1.00%
                90 or more days                                                                                    2.09%
                                     Total Receivables                                                           100.00%

(vii)    Investor Default Amount                         3,801,559.98     316,796.67     407,310.00        4,525,666.65

(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)                                                           11.21%

(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                                                                                                  5.65625%

(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                                 8,905,436.75     742,119.73     954,153.95       10,601,710.43

(xx)     Certificate Rate                                 5.81625%         6.01625%       6.25625%

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

                                   Chase Manhattan Bank USA, N.A.
                               Monthly Certificateholder's Statement

                                   Chase Credit Card Master Trust
                                           Series 1997-5
                                                                                                       Distribution Date: 7/15/98   

Section 5.2 - Supplement                                    Class A         Class B         Collateral           Total
- ----------------------------------------------------------------------------------------------------------------------------------

<S>                                                    <C>              <C>              <C>                 <C> 
(i)      Monthly Principal Distributed                           0.00             0.00            0.00                0.00

(ii)     Monthly Interest Distributed                    2,580,833.33       151,230.58      209,014.45        2,941,078.36
         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           56,032,702.11     3,183,666.07    4,457,157.04       63,673,525.22

(iv)     Collections of Finance Charge Receivables       7,837,863.96       445,331.75      623,467.89        8,906,663.61

(v)      Aggregate Amount of Principal Receivables                                                       15,661,957,056.45

                                  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          3.63%       88.00%       5.00%       7.00%                           100.00%
         Fixed Investor Percentage             3.63%       88.00%       5.00%       7.00%                           100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                Current                                                                                              95.37%
                30 to 59 days                                                                                         1.54%
                60 to 89 days                                                                                         1.00%
                90 or more days                                                                                       2.09%
                                       Total Receivables                                                            100.00%

(vii)    Investor Default Amount                         3,167,966.65       179,997.53      251,997.93        3,599,962.11

(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)                                                              11.21%

(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                                                                                                     5.65625%

(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                                 7,421,197.29       421,657.59      590,323.87        8,433,178.76

(xx)     Certificate Rate                                   6.19400%        6.38800%        6.30625%

- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
                                Chase Manhattan Bank USA, N.A.
                             Monthly Certificateholder's Statement

                                Chase Credit Card Master Trust
                                         Series 1998-2
                                                                               Distribution Date: 7/15/98

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                           0.00      328,121.72     437,949.84          766,071.56
         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          89,652,323.38    7,470,952.24   9,605,680.86      106,728,956.48

(iv)     Collections of Finance Charge Receivab1es      2,540,582.34    1,045,038.08   1,343,644.28       14,929,264.70

(v)      Aggregate Amount of Principal Receivables                                                    15,661,957,056.45

                                 Investor Interest    800,000,000.00   66,666,000.00  85,714,953.00      952,380,953.00
                                 Adjusted Interest    800,000,000.00   66,666,000.00  85,714,953.00      952,380,953.00

                                      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                                                                                              95.37%
             30 to 59 days                                                                                         1.54%
             60 to 89 days                                                                                         1.00%
             90 or more days                                                                                       2.09%
                                    Total Receivables                                                            100.00%

(vii)   Investor Default Amount                        5,068,746.65       422,391.33     543,084.23         6,034,222.20

(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                                    666,666.67        55,555.00      71,429.13           793,650.79

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                            11.23%

(xii)   Reallocated Monthly Principal                                           0.00             0.00                0.00

(xiii)  Closing Investor Interest (Class A Adjusted)  800,000,000.00   66,666,000.00    85,714,953.00      952,380,953.00

(xiv)   LIBOR                                                                                                  5.65625%

(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                                11,890,387.83   989,483.08      1,272,215.15       14,152,086.06

(xx)    Certificate Rate                               5.85000%     5.90625%    6.13125%

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

                                    Chase Manhattan Bank USA, N.A.
                                Monthly Certificateholder's Statement

                                    Chase Credit Card Master Trust
                                            Series 1998-3
                                                                                   
                                                                                               Distribution Date: 7/15/98

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                    3,000,000.00       174,711.25     248,051.65         3,422,762.90
        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           67,239,242.54     3,820,309.63   5,348,678.01        76,408,230.17

(iv)    Collections of Finance Charge Receivables       9,405,436.75       534,385.56     748,174.00        10,687,996.31

(v)     Aggregate Amount of Principal Receivables                                                       15,661,957,056.45

                                 Investor Interest     600,000,000.00   34,090,000.00  47,728,182.00       681,818,182.00
                                 Adjusted Interest     600,000,000.00   34,090,000.00  47,728,182.00       681,818,182.00

                                        Series
        Floating Investor Percentage          4.35%        88.00%       5.00%       7.00%                          100.00%
        Fixed Investor Percentage             4.35%        88.00%       5.00%       7.00%                          100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
            Current                                                                                                 95.37%
            30 to 59 days                                                                                            1.54%
            60 to 89 days                                                                                            1.00%
            90 or more days                                                                                          2.09%
                                       Total Receivables                                                           100.00%

(vii)   Investor Default Amount                          3,801,559.98      215,991.97     302,402.58         4,319,954.53

(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      39,773.49           568,181.82

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                              11.21%

(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  47,728,182.00       681,818,182.00

(xiv)   LIBOR                                                                                                     5.65625%

(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                                  8,905,436.75      505,977.23     708,400.51        10,119,814.50

(xx)    Certificate Rate                                    6.00000%        6.15000%        6.30625%

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


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