CHASE MANHATTAN BANK /NY/
8-K, 2000-02-23
ASSET-BACKED SECURITIES
Previous: FRANKLIN UNIVERSAL TRUST, 3, 2000-02-23
Next: CHASE MANHATTAN BANK /NY/, 8-K, 2000-02-23




<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: February 15, 2000

                CHASE CREDIT CARD MASTER TRUST (formerly known as
          "Chemical Master Credit Card Trust I") 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 jurisdiction     (Commission File Number)    (IRS Employer
of incorporation)                                            Identification No.)


               270 Park Avenue, New York, 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:

      Chase Credit Card Master Trust, which was formerly known as Chemical
Master Credit Card Trust I, is the issuer of 22 outstanding series of asset
backed certificates. The asset backed certificates are serviced in accordance
with the Third Amended and Restated Pooling and Servicing Agreement, dated as of
September 1, 1999, as amended. The parties to the Pooling and Servicing
Agreement are: The Chase Manhattan Bank, as transferor prior to June 1, 1996 and
as servicer, Chase Manhattan Bank USA, National Association, as transferor after
June 1, 1996, and The Bank of New York, as trustee.

      On February 15, 2000, Chase USA, on behalf of The Chase Manhattan Bank as
servicer, distributed monthly interest to the holders of the Series 1995-2,
1995-3, 1996-1, 1996-2 and 1996-3 certificates. Chase USA furnished copies of
monthly certificateholders' reports for each of those series as required by the
Pooling and Servicing Agreement. Copies of those monthly certificateholders'
reports are being filed as Exhibit 20.1 to this Current Report on Form 8-K.

Item 7(c). Exhibits

            Exhibits          Description
            --------          -----------

            20.1              Monthly Reports with respect to the February 15,
                              2000 distribution
<PAGE>

                                   SIGNATURES

      Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has caused this report to be signed on its behalf by the undersigned
thereunto duly authorized.

Dated:  February 23, 2000

                                    The Chase Manhattan Bank,
                                    as Servicer


                                    By: /s/ Patrick Margey
                                    --------------------------
                                    Name:  Patrick Margey
                                    Title: Vice President
<PAGE>

                                      INDEX TO EXHIBITS

Exhibit No.                           Description
- -----------                           --------------
20.1                                  Monthly Reports with respect to the
                                      February 15, 2000 distribution


<PAGE>

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

                         Chase Credit Card Master Trust
                                  Series 1995-2

                                                   Distribution Date:  2/15/2000

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

(ii)   Monthly Interest Distributed                                           3,115,000.00         181,245.17         229,877.48
       Deficiency Amounts                                                             0.00               0.00
       Additional Interest                                                            0.00               0.00
       Accrued and Unpaid Interest                                                                                          0.00

(iii)  Collections of Principal Receivables                                  79,760,281.38       4,531,713.32       6,344,688.69

(iv)   Collections of Finance Charge Receivables                              9,128,854.79         518,671.10         726,172.74

(v)    Aggregate Amount of Principal Receivables

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

                                                          Series
       Floating Investor Percentage                              3.53%              88.00%              5.00%              7.00%
       Fixed Investor Percentage                                 3.53%              88.00%              5.00%              7.00%

(vi)   Receivables Delinquent (As % of Total Receivables)
                Current
                30 to 59 days
                60 to 89 days
                90 or more days

                                                     Total Receivables

(vii)  Investor Default Amount                                                3,049,476.82         173,261.11         242,576.64

(viii) Investor Charge-Offs                                                           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

(xi)   Portfolio Yield (Net of Defaulted Receivables)

(xii)  Reallocated Monthly Principal                                                                     0.00               0.00

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

(xiv)  LIBOR

(xv)   Principal Funding Account Balance

(xvii) Accumulation Shortfall

(xviii)Principal Funding Investment Proceeds

(xx)   Principal Investment Funding Shortfall

(xxi)  Available Funds                                                        8,628,854.79         490,262.77         686,399.25

(xxii) Certificate Rate                                                           6.23000%           6.38000%           6.19250%

<CAPTION>
Section 5.2 - Supplement                                                                Total
- --------------------------------------------------------------------------------------------------
<S>                                                                             <C>
(i)    Monthly Principal Distributed                                                         0.00

(ii)   Monthly Interest Distributed                                                  3,526,122.65
       Deficiency Amounts                                                                    0.00
       Additional Interest                                                                   0.00
       Accrued and Unpaid Interest                                                           0.00

(iii)  Collections of Principal Receivables                                         90,636,683.39

(iv)   Collections of Finance Charge Receivables                                    10,373,698.63

(v)    Aggregate Amount of Principal Receivables                                19,295,629,355.22

                                                     Investor Interest             681,818,181.82
                                                     Adjusted Interest             681,818,181.82

                                                          Series
       Floating Investor Percentage                              3.53%                    100.00%
       Fixed Investor Percentage                                 3.53%                    100.00%

(vi)   Receivables Delinquent (As % of Total Receivables)
                Current                                                                    95.81%
                30 to 59 days                                                               1.27%
                60 to 89 days                                                               0.91%
                90 or more days                                                             2.01%
                                                                             ---------------------
                                                     Total Receivables                    100.00%

(vii)  Investor Default Amount                                                       3,465,314.56

(viii) Investor Charge-Offs                                                                  0.00

(ix)   Reimbursed Investor Charge-Offs/Reductions

(x)    Servicing Fee                                                                   568,181.82

(xi)   Portfolio Yield (Net of Defaulted Receivables)                                      12.16%

(xii)  Reallocated Monthly Principal                                                         0.00

(xiii) Closing Investor Interest (Class A Adjusted)                                681,818,181.82

(xiv)  LIBOR                                                                             5.79250%

(xv)   Principal Funding Account Balance                                                     0.00

(xvii) Accumulation Shortfall                                                                0.00

(xviii)Principal Funding Investment Proceeds                                                 0.00

(xx)   Principal Investment Funding Shortfall                                                0.00

(xxi)  Available Funds                                                               9,805,516.81

(xxii) Certificate Rate
</TABLE>

- --------------------------------------------------------------------------------

       By:
              -------------------------------------
       Name:  Patricia M. Garvey
       Title: Vice President
<PAGE>

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

                         Chase Credit Card Master Trust
                                  Series 1995-3

                                                   Distribution Date:  2/15/2000

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

(ii)     Monthly Interest Distributed                                                     2,336,250.00            136,149.60
         Deficiency Amounts                                                                       0.00                  0.00
         Additional Interest                                                                      0.00                  0.00
         Accrued and Unpaid Interest

(iii)    Collections of Principal Receivables                                            59,820,211.04          3,398,851.46

(iv)     Collections of Finance Charge Receivables                                        6,846,641.09            389,010.93

(v)      Aggregate Amount of Principal Receivables

                                                                  Investor Interest     450,000,000.00         25,568,000.00
                                                                  Adjusted Interest     450,000,000.00         25,568,000.00

                                                                      Series
         Floating Investor Percentage                                      2.65%                88.00%                 5.00%
         Fixed Investor Percentage                                         2.65%                88.00%                 5.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                    Current
                    30 to 59 days
                    60 to 89 days
                    90 or more days

                                                                  Total Receivables

(vii)    Investor Default Amount                                                          2,287,107.61            129,948.37

(viii)   Investor Charge-Offs                                                                     0.00                  0.00

(ix)     Reimbursed Investor Charge-Offs/Reductions                                               0.00                  0.00

(x)      Servicing Fee                                                                      375,000.00             21,306.67

(xi)     Portfolio Yield (Net of Defaulted Receivables)

(xii)    Reallocated Monthly Principal                                                                                  0.00

(xiii)   Closing Investor Interest (Class A Adjusted)                                   450,000,000.00         25,568,000.00

(xiv)    LIBOR

(xv)     Principal Funding Account Balance

(xvii)   Accumulation Shortfall

(xviii)  Principal Funding Investment Proceeds

(xx)     Principal Investment Funding Shortfall

(xxi)    Available Funds                                                                  6,471,641.09            367,704.27

(xxii)   Certificate Rate                                                                     6.23000%              6.39000%

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

(ii)     Monthly Interest Distributed                                                         175,885.84           2,648,285.44
         Deficiency Amounts                                                                                                0.00
         Additional Interest                                                                                               0.00
         Accrued and Unpaid Interest                                                                0.00                   0.00

(iii)    Collections of Principal Receivables                                               4,758,450.05          67,977,512.54

(iv)     Collections of Finance Charge Receivables                                            544,621.94           7,780,273.97

(v)      Aggregate Amount of Principal Receivables                                                            19,295,629,355.22

                                                                  Investor Interest        35,795,636.36         511,363,636.36
                                                                  Adjusted Interest        35,795,636.36         511,363,636.36

                                                                      Series
         Floating Investor Percentage                                      2.65%                   7.00%                100.00%
         Fixed Investor Percentage                                         2.65%                   7.00%                100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                    Current                                                                                              95.81%
                    30 to 59 days                                                                                         1.27%
                    60 to 89 days                                                                                         0.91%
                    90 or more days                                                                                       2.01%
                                                                                                           ---------------------
                                                                  Total Receivables                                     100.00%

(vii)    Investor Default Amount                                                              181,929.94           2,598,985.92

(viii)   Investor Charge-Offs                                                                       0.00                   0.00

(ix)     Reimbursed Investor Charge-Offs/Reductions                                                 0.00

(x)      Servicing Fee                                                                         29,829.70             426,136.36

(xi)     Portfolio Yield (Net of Defaulted Receivables)                                                                  12.16%

(xii)    Reallocated Monthly Principal                                                              0.00                   0.00

(xiii)   Closing Investor Interest (Class A Adjusted)                                      35,795,636.36         511,363,636.36

(xiv)    LIBOR                                                                                                         5.79250%

(xv)     Principal Funding Account Balance                                                                                 0.00

(xvii)   Accumulation Shortfall                                                                                            0.00

(xviii)  Principal Funding Investment Proceeds                                                                             0.00

(xx)     Principal Investment Funding Shortfall                                                                            0.00

(xxi)    Available Funds                                                                      514,792.25           7,354,137.61

(xxii)   Certificate Rate                                                                       6.31750%
</TABLE>

- --------------------------------------------------------------------------------

         By:
                ----------------------------------------
         Name:  Patricia M. Garvey
         Title: Vice President
<PAGE>

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

                         Chase Credit Card Master Trust
                                  Series 1996-1

                                              Distribution Date:       2/15/2000

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

(ii)     Monthly Interest Distributed                                         3,237,500.00          189,248.43           268,188.79
         Deficiency Amounts                                                           0.00                0.00
         Additional Interest                                                          0.00                0.00
         Accrued and Unpaid Interest                                                                                           0.00

(iii)    Collections of Principal Receivables                                93,053,661.62        5,287,043.19         7,402,092.49

(iv)     Collections of Finance Charge Receivables                           10,650,330.59          605,121.35           847,196.45

(v)      Aggregate Amount of Principal Receivables

                                                        Investor Interest   700,000,000.00       39,772,000.00        55,682,545.45
                                                        Adjusted Interest   700,000,000.00       39,772,000.00        55,682,545.45

                                                            Series
         Floating Investor Percentage                           4.12%               88.00%               5.00%                7.00%
         Fixed Investor Percentage                              4.12%               88.00%               5.00%                7.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                    Current
                    30 to 59 days
                    60 to 89 days
                    90 or more days

                                                          Total Receivables

(vii)    Investor Default Amount                                              3,557,722.95          202,139.65           283,004.39

(viii)   Investor Charge-Offs                                                         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

(xi)     Portfolio Yield (Net of Defaulted Receivables)

(xii)    Reallocated Monthly Principal                                                                    0.00                 0.00

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

(xiv)    LIBOR

(xv)     Principal Funding Account Balance

(xvii)   Accumulation Shortfall

(xviii)  Principal Funding Investment Proceeds

(xx)     Principal Investment Funding Shortfall

(xxi)    Available Funds                                                     10,066,997.26          571,978.02           800,794.33

(xxii)   Certificate Rate                                                         5.55000%            5.71000%             6.19250%

<CAPTION>
Section 5.2 - Supplement                                                              Total
- --------------------------------------------------------------------------------------------------
<S>                                                                             <C>
(i)      Monthly Principal Distributed                                                       0.00

(ii)     Monthly Interest Distributed                                                3,694,937.23
         Deficiency Amounts                                                                  0.00
         Additional Interest                                                                 0.00
         Accrued and Unpaid Interest                                                         0.00

(iii)    Collections of Principal Receivables                                      105,742,797.29

(iv)     Collections of Finance Charge Receivables                                  12,102,648.40

(v)      Aggregate Amount of Principal Receivables                              19,295,629,355.22

                                                        Investor Interest          795,454,545.45
                                                        Adjusted Interest          795,454,545.45

                                                            Series
         Floating Investor Percentage                           4.12%                     100.00%
         Fixed Investor Percentage                              4.12%                     100.00%

(vi)     Receivables Delinquent (As % of Total Receivables)
                    Current                                                                95.81%
                    30 to 59 days                                                           1.27%
                    60 to 89 days                                                           0.91%
                    90 or more days                                                         2.01%
                                                                              --------------------
                                                          Total Receivables               100.00%

(vii)    Investor Default Amount                                                     4,042,866.99

(viii)   Investor Charge-Offs                                                                0.00

(ix)     Reimbursed Investor Charge-Offs/Reductions

(x)      Servicing Fee                                                                 662,878.79

(xi)     Portfolio Yield (Net of Defaulted Receivables)                                    12.16%

(xii)    Reallocated Monthly Principal                                                       0.00

(xiii)   Closing Investor Interest (Class A Adjusted)                              795,454,545.45

(xiv)    LIBOR                                                                           5.79250%

(xv)     Principal Funding Account Balance                                                   0.00

(xvii)   Accumulation Shortfall                                                              0.00

(xviii)  Principal Funding Investment Proceeds                                               0.00

(xx)     Principal Investment Funding Shortfall                                              0.00

(xxi)    Available Funds                                                            11,439,769.61

(xxii)   Certificate Rate
</TABLE>

- --------------------------------------------------------------------------------

         By:
                --------------------------------------
         Name:  Patricia M. Garvey
         Title: Vice President
<PAGE>

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

                         Chase Credit Card Master Trust
                                  Series 1996-2

                                                Distribution Date:    2/15/2000

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

(ii)    Monthly Interest Distributed                                          2,740,833.33          160,416.67           222,626.74
        Deficiency Amounts                                                            0.00                0.00
        Additional Interest                                                           0.00                0.00
        Accrued and Unpaid Interest                                                                                            0.00

(iii)   Collections of Principal Receivables                                 73,113,591.27        4,154,181.32         5,815,853.85

(iv)    Collections of Finance Charge Receivables                             8,368,116.89          475,461.19           665,645.66

(v)     Aggregate Amount of Principal Receivables

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

                                                            Series
        Floating Investor Percentage                              3.24%             88.00%               5.00%                7.00%
        Fixed Investor Percentage                                 3.24%             88.00%               5.00%                7.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
                   Current
                   30 to 59 days
                   60 to 89 days
                   90 or more days

                                                       Total Receivables

(vii)   Investor Default Amount                                               2,795,353.75          158,826.92           222,357.68

(viii)  Investor Charge-Offs                                                          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

(xi)    Portfolio Yield (Net of Defaulted Receivables)

(xii)   Reallocated Monthly Principal                                                                     0.00                 0.00

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

(xiv)   LIBOR

(xv)    Principal Funding Account Balance

(xvii)  Accumulation Shortfall

(xviii) Principal Funding Investment Proceeds

(xx)    Principal Investment Funding Shortfall

(xxi)   Available Funds                                                       7,909,783.56          449,419.52           629,187.33

(xxii)  Certificate Rate                                                          5.98000%            6.16000%             6.54250%

<CAPTION>
Section 5.2 - Supplement                                                                   Total
- ------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>
(i)     Monthly Principal Distributed                                                            0.00

(ii)    Monthly Interest Distributed                                                     3,123,876.74
        Deficiency Amounts                                                                       0.00
        Additional Interest                                                                      0.00
        Accrued and Unpaid Interest                                                              0.00

(iii)   Collections of Principal Receivables                                            83,083,626.44

(iv)    Collections of Finance Charge Receivables                                        9,509,223.74

(v)     Aggregate Amount of Principal Receivables                                   19,295,629,355.22

                                                       Investor Interest               625,000,000.00
                                                       Adjusted Interest               625,000,000.00

                                                            Series
        Floating Investor Percentage                              3.24%                       100.00%
        Fixed Investor Percentage                                 3.24%                       100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
                   Current                                                                     95.81%
                   30 to 59 days                                                                1.27%
                   60 to 89 days                                                                0.91%
                   90 or more days                                                              2.01%
                                                                              ------------------------
                                                       Total Receivables                      100.00%

(vii)   Investor Default Amount                                                          3,176,538.35

(viii)  Investor Charge-Offs                                                                     0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions

(x)     Servicing Fee                                                                      520,833.33

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                         12.16%

(xii)   Reallocated Monthly Principal                                                            0.00

(xiii)  Closing Investor Interest (Class A Adjusted)                                   625,000,000.00

(xiv)   LIBOR                                                                                5.79250%

(xv)    Principal Funding Account Balance                                                        0.00

(xvii)  Accumulation Shortfall                                                                   0.00

(xviii) Principal Funding Investment Proceeds                                                    0.00

(xx)    Principal Investment Funding Shortfall                                                   0.00

(xxi)   Available Funds                                                                  8,988,390.41

(xxii)  Certificate Rate
</TABLE>

- --------------------------------------------------------------------------------

        By:
               ------------------------------------
        Name:  Patricia M. Garvey
        Title: Vice President
<PAGE>

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

                         Chase Credit Card Master Trust
                                  Series 1996-3

                                               Distribution Date:      2/15/2000

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

(ii)    Monthly Interest Distributed                                                  2,434,132.89           141,813.47
        Deficiency Amounts                                                                    0.00                 0.00
        Additional Interest                                                                   0.00                 0.00
        Accrued and Unpaid Interest

(iii)   Collections of Principal Receivables                                         54,766,466.68         3,111,714.44

(iv)    Collections of Finance Charge Receivables                                     6,268,221.64           356,147.05

(v)     Aggregate Amount of Principal Receivables

                                                                Investor Interest   411,983,000.00        23,408,000.00
                                                                Adjusted Interest   411,983,000.00        23,408,000.00

                                                                     Series
        Floating Investor Percentage                                     2.43%              88.00%                5.00%
        Fixed Investor Percentage                                        2.43%              88.00%                5.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
                   Current
                   30 to 59 days
                   60 to 89 days
                   90 or more days

                                                                  Total Receivables

(vii)   Investor Default Amount                                                       2,093,887.68           118,970.26

(viii)  Investor Charge-Offs                                                                  0.00                 0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions                                            0.00                 0.00

(x)     Servicing Fee                                                                   343,319.17            19,506.67

(xi)    Portfolio Yield (Net of Defaulted Receivables)

(xii)   Reallocated Monthly Principal                                                                              0.00

(xiii)  Closing Investor Interest (Class A Adjusted)                                411,983,000.00        23,408,000.00

(xiv)   LIBOR

(xv)    Principal Funding Account Balance

(xvii)  Accumulation Shortfall

(xviii) Principal Funding Investment Proceeds

(xx)    Principal Investment Funding Shortfall

(xxi)   Available Funds                                                               5,924,902.47           336,640.39

(xxii)  Certificate Rate                                                                  7.09000%             7.27000%

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

(ii)    Monthly Interest Distributed                                                     166,766.21          2,742,712.57
        Deficiency Amounts                                                                                           0.00
        Additional Interest                                                                                          0.00
        Accrued and Unpaid Interest                                                            0.00                  0.00

(iii)   Collections of Principal Receivables                                           4,356,565.17         62,234,746.29

(iv)    Collections of Finance Charge Receivables                                        498,624.76          7,122,993.45

(v)     Aggregate Amount of Principal Receivables                                                       19,295,629,355.22

                                                                Investor Interest     32,772,440.86        468,163,440.86
                                                                Adjusted Interest     32,772,440.86        468,163,440.86

                                                                     Series
        Floating Investor Percentage                                     2.43%                7.00%               100.00%
        Fixed Investor Percentage                                        2.43%                7.00%               100.00%

(vi)    Receivables Delinquent (As % of Total Receivables)
                   Current                                                                                         95.81%
                   30 to 59 days                                                                                    1.27%
                   60 to 89 days                                                                                    0.91%
                   90 or more days                                                                                  2.01%
                                                                                                      --------------------
                                                                  Total Receivables                               100.00%

(vii)   Investor Default Amount                                                          166,564.66          2,379,422.60

(viii)  Investor Charge-Offs                                                                   0.00                  0.00

(ix)    Reimbursed Investor Charge-Offs/Reductions                                             0.00

(x)     Servicing Fee                                                                     27,310.37            390,136.20

(xi)    Portfolio Yield (Net of Defaulted Receivables)                                                             12.16%

(xii)   Reallocated Monthly Principal                                                          0.00                  0.00

(xiii)  Closing Investor Interest (Class A Adjusted)                                  32,772,440.86        468,163,440.86

(xiv)   LIBOR                                                                                                    5.79250%

(xv)    Principal Funding Account Balance                                                                            0.00

(xvii)  Accumulation Shortfall                                                                                       0.00

(xviii) Principal Funding Investment Proceeds                                                                        0.00

(xx)    Principal Investment Funding Shortfall                                                                       0.00

(xxi)   Available Funds                                                                  471,314.39          6,732,857.25

(xxii)  Certificate Rate                                                                   6.54250%
</TABLE>

- --------------------------------------------------------------------------------

        By:
               -----------------------------------------
        Name:  Patricia M. Garvey
        Title: Vice President



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