CHASE MANHATTAN BANK /NY/
8-K, 1998-06-18
ASSET-BACKED SECURITIES
Previous: DLJ MORTGAGE ACCEPTANCE CORP, 424B5, 1998-06-18
Next: CHASE MANHATTAN BANK /NY/, 8-K, 1998-06-18





                       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: June 15, 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 June 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
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
                                   June 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:  June 18, 1998

<PAGE>

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


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


<TABLE>

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

                                                       Chase Credit Card Master Trust
                                                               Series 1995-1
                                                                                                    Distribution Date:       6/15/98

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                           3,730,494.79      317,332.90       415,611.05             4,463,438.74
      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                  79,147,504.29    6,595,625.36     8,480,089.75            94,223,219.39

(iv)  Collections of Finance Charge Receivables             11,003,609.39      916,967.45     1,178,958.15            13,099,534.98

(v)   Aggregate Amount of Principal Receivables                                                                   15,728,860,960.30

                                       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                   5.68%          84.00%           7.00%            9.00%                  100.00%
      Fixed Investor Percentage                      5.68%          84.00%           7.00%            9.00%                  100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         95.44%
              30 to 59 days                                                                                                    1.45%
              60 to 89 days                                                                                                    1.04%
              90 or more days                                                                                                  2.07%
                                       Total Receivables                                                                     100.00%

(vii) Investor Default Amount                                4,299,957.32      358,329.78       460,709.71             5,118,996.81

(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)                                                                          10.75%

(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                                                                                                                 5.65625%

(xv)  Principal Funding Account Balance                                                                                        0.00

(xvi) Accumulation Shortfall                                                                                                   0.00

(xvii)Principal Funding Investment Proceeds                                                                                    0.00

(xviiiPrincipal Investment Funding Shortfall                                                                 =======================

(xix) Available Funds                                       10,394,923.14      864,884.12     1,111,993.86            12,371,801.12

(xx)  Certificate Rate                                               5.7763%         5.8963%          6.0063%
</TABLE>
<PAGE>
<TABLE>

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

                                                    Chase Credit Card Master Trust
                                                             Series 1995-2
                                                                                                      Distribution Date:     6/15/98

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                            3,115,000.00       181,245.17      248,907.44             3,545,152.61
      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                   63,318,003.43     3,597,517.89    5,036,755.30            71,952,276.63

(iv)  Collections of Finance Charge Receivables               8,802,887.51       500,150.73      700,243.03            10,003,281.26

(v)   Aggregate Amount of Principal Receivables                                                                    15,728,860,960.30

                                        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                   4.33%           88.00%            5.00%           7.00%                 100.00%
      Fixed Investor Percentage                      4.33%           88.00%            5.00%           7.00%                 100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         95.44%
              30 to 59 days                                                                                                    1.45%
              60 to 89 days                                                                                                    1.04%
              90 or more days                                                                                                  2.07%
                                                                                                                  ------------------
                                              Total Receivables                                                              100.00%

(vii) Investor Default Amount                                 3,439,965.86       195,447.39      273,638.86             3,909,052.11

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

(xi)  Portfolio Yield (Net of Defaulted Receivables)                                                                          10.73%

(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                                                                                                                 5.65625%

(xv)  Principal Funding Account Balance                                                                                         0.00

(xvi) Accumulation Shortfall                                                                                                    0.00

(xvii)Principal Funding Investment Proceeds                                                                                     0.00

(xviiiPrincipal Investment Funding Shortfall                                                                      ==================

(xix) Available Funds                                         8,302,887.51       471,742.39      660,469.54             9,435,099.44

(xx)  Certificate Rate                                                6.2300%          6.3800%         6.0563%
</TABLE>
<PAGE>
<TABLE>

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

                                                  Chase Credit Card Master Trust
                                                           Series 1995-3
                                                                                                      Distribution Date:    6/15/98

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                         2,336,250.00      136,149.60       188,879.70            2,661,279.30
      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                47,488,502.57    2,698,191.19     3,777,513.71           53,964,207.47

(iv)  Collections of Finance Charge Receivables            6,602,165.63      375,120.38       525,174.93            7,502,460.95

(v)   Aggregate Amount of Principal Receivables                                                                15,728,860,960.30

                                       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                 3.25%          88.00%           5.00%            7.00%                 100.00%
      Fixed Investor Percentage                    3.25%          88.00%           5.00%            7.00%                 100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                      95.44%
              30 to 59 days                                                                                                 1.45%
              60 to 89 days                                                                                                 1.04%
              90 or more days                                                                                               2.07%
                                                                                                                  ------------------
                                                 Total Receivables                                                        100.00%

(vii) Investor Default Amount                              2,579,974.39      146,588.41       205,226.28            2,931,789.08

(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)                                                                        10.73%

(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                                                                                                                 5.65625%

(xv)  Principal Funding Account Balance                                                                                     0.00

(xvi) Accumulation Shortfall                                                                                                0.00

(xvii)Principal Funding Investment Proceeds                                                                                 0.00

(xviiiPrincipal Investment Funding Shortfall                                                                      ==================

(xix) Available Funds                                      6,227,165.63      353,813.71       495,345.24            7,076,324.58

(xx)  Certificate Rate                                             6.2300%         6.3900%          6.1813%

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

                                             Chase Credit Card Master Trust
                                                      Series 1996-1
                                                                                                 Distribution Date:     6/15/98

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                       3,237,500.00     189,248.43     290,390.27             3,717,138.71
      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              73,871,004.00   4,197,139.39   5,876,179.34            83,944,322.73

(iv)  Collections of Finance Charge Receivables         10,270,035.43     583,514.07     816,945.31            11,670,494.80

(v)   Aggregate Amount of Principal Receivables                                                            15,728,860,960.30

                                    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                5.06%         88.00%          5.00%          7.00%                  100.00%
      Fixed Investor Percentage                   5.06%         88.00%          5.00%          7.00%                  100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                  95.44%
              30 to 59 days                                                                                             1.45%
              60 to 89 days                                                                                             1.04%
              90 or more days                                                                                           2.07%
                                                                                                       -------------------
                                           Total Receivables                                                          100.00%

(vii) Investor Default Amount                            4,013,293.50     228,023.87     319,243.43             4,560,560.80

(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)                                                                   10.73%

(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                                                                                                             5.65625%

(xv)  Principal Funding Account Balance                                                                                 0.00

(xvi) Accumulation Shortfall                                                                                            0.00

(xvii)Principal Funding Investment Proceeds                                                                             0.00

(xviiiPrincipal Investment Funding Shortfall
                                                                                                       ===================

(xix) Available Funds                                    9,686,702.09     550,370.74     770,543.19            11,007,616.02

(xx)  Certificate Rate                                           5.5500%        5.7100%        6.0563%
</TABLE>
<PAGE>
<TABLE>

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

                                               Chase Credit Card Master Trust
                                                       Series 1996-2
                                                                                                     Distribution Date:    6/15/98

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                          2,740,833.33     160,416.67      241,346.57            3,142,596.57
      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                 58,041,503.14   3,297,812.68    4,616,937.75           65,956,253.57

(iv)  Collections of Finance Charge Receivables             8,069,313.55     458,483.72      641,877.21            9,169,674.49

(v)   Aggregate Amount of Principal Receivables                                                               15,728,860,960.30

                                        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                  3.97%          88.00%          5.00%           7.00%                 100.00%
      Fixed Investor Percentage                     3.97%          88.00%          5.00%           7.00%                 100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                     95.44%
              30 to 59 days                                                                                                1.45%
              60 to 89 days                                                                                                1.04%
              90 or more days                                                                                              2.07%
                                                                                                           ------------------
                                          Total Receivables                                                              100.00%

(vii) Investor Default Amount                               3,153,302.04     179,164.89      250,830.84            3,583,297.77

(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)                                                                      10.73%

(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                                                                                                                5.65625%

(xv)  Principal Funding Account Balance                                                                                    0.00

(xvi) Accumulation Shortfall                                                                                               0.00

(xvii)Principal Funding Investment Proceeds                                                                                0.00

(xviiiPrincipal Investment Funding Shortfall
                                                                                                           ==================

(xix) Available Funds                                       7,610,980.22     432,442.06      605,418.88            8,648,841.16

(xx)  Certificate Rate                                              5.9800%        6.1600%         6.4063%

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

                                                  Chase Credit Card Master Trust
                                                          Series 1996-3
                                                                                                      Distribution Date:     6/15/98

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                               2,434,132.89     141,813.47      180,788.94           2,756,735.30
      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                      43,476,568.35   2,470,246.37    3,458,475.87          49,405,290.59

(iv)  Collections of Finance Charge Receivables                  6,044,400.01     343,429.98      480,820.18           6,868,650.18

(v)   Aggregate Amount of Principal Receivables                                                                   15,728,860,960.30

                                             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                       2.98%          88.00%          5.00%           7.00%               100.00%
      Fixed Investor Percentage                          2.98%          88.00%          5.00%           7.00%               100.00%

(vi)  Receivables Delinquent (As % of Total Receivables)
              Current                                                                                                         95.44%
              30 to 59 days                                                                                                    1.45%
              60 to 89 days                                                                                                    1.04%
              90 or more days                                                                                                  2.07%
                                                                                                                -------------------
                                                  Total Receivables                                                          100.00%

(vii) Investor Default Amount                                    2,362,012.42     134,204.53      187,893.46           2,684,110.42

(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)                                                                          10.73%

(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                                                                                                                 5.65625%

(xv)  Principal Funding Account Balance                                                                                        0.00

(xvi) Accumulation Shortfall                                                                                                   0.00

(xvii)Principal Funding Investment Proceeds                                                                                    0.00

(xviiiPrincipal Investment Funding Shortfall
                                                                                                                ===================

(xix) Available Funds                                            5,701,080.84     323,923.32      453,509.82           6,478,513.98

(xx)  Certificate Rate                                                   7.0900%        7.2700%         6.4063%

</TABLE>


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