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 16, 1999
CHASE MANHATTAN CREDIT CARD MASTER TRUST
----------------------------------------
(Exact name of registrant as
specified in its charter)
CHASE MANHATTAN BANK USA, N.A. (formerly known as
"The Chase Manhattan Bank (USA)")
(Sponsor of the Trust)
Delaware 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 February 16, 1999, Chase Manhattan Credit Card Master Trust made the
distributions to Certificateholders contemplated by the Amended Pooling and
Servicing Agreement dated as of July 1, 1996, (the "Agreement"), between
Chase Manhattan Bank USA, N.A. and Yasuda Bank and Trust Company (U.S.A.)
(the "Trustee"), as supplemented by the Series Supplements for each of
Series 1995-2, Series 1996-1, Series 1996-2, Series 1996-3 and Series 1996-4
in accordance with the Agreement.
Copies of the monthly Certificateholders' Statements for such
distributions are being filed as Exhibit 20.1 to this Current Report on
form 8-K.
Item 7 (c). Exhibits
Exhibit Description
------- -----------
20.1 Monthly Certificateholders' Statements
with respect to the February 16, 1999
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.
Chase Manhattan Credit Card Master Trust
By: Chase Manhattan Bank USA, N.A., as Servicer
By: /s/ Patricia Garvey
-------------------
Name: Patricia Garvey
Title: Vice President
Date: February 22, 1999
<PAGE>
INDEX TO EXHIBITS
-----------------
Exhibit Description
------- -----------
20.1 Monthly Certificateholders' Statements
with respect to the February 16, 1999
distribution to Certificateholders for
Series 1995-2, Series 1996-1, Series 1996-2, Series 1996-3
and Series 1996-4
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
THE CHASE MANHATTAN BANK USA, N.A.
Chase Manhattan Credit Card Master Trust Series 1995-2
For the February 16, 1999 Distribution Date
For Monthly Period 44
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
June 1, 1991 and the Series 1995-2 Supplement dated as of March 1, 1995
(together, the "Agreement") by and between The Chase Manhattan Bank USA, N.A.
("Chase") and Yasuda Bank and Trust Company (U.S.A.), as trustee (the
"Trustee"), Chase, as Servicer, is required to prepare certain information each
month regarding current distributions to Series 1995-2 Certificateholders and
the performance of the Chase Manhattan Credit Card Master Trust (the "Trust")
and the Series 1995-2 Class A Certificates and Series 1995-2 Class B
Certificates during the previous month. The information which is required to
be prepared with respect to the February 16, 1999 Distribution Date and with
respect to the performance of the Trust during the month January 1999
(the " 44 Monthly Period") is set forth below. Certain of the
information is presented on the basis of an original principal amount of $1,000
per Series 1995-2 Investor Certificate (a "Certificate").Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. Capitalized terms used in this Certificate have their respective
meanings set forth in the Agreement.
I. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION TO THE CLASS A
AND CLASS B CERTIFICATEHOLDERS (STATED ON THE BASIS OF $1,000 ORIGINAL
CERTIFICATE PRINCIPAL AMOUNT)
A) The total amount of the distribution to Series 1995-2
Certificateholders on February 16, 1999, per $1,000 original
certificate principal amount
(1) Class A Certificateholders.............. 0.000000
(2) Class B Certificateholders.............. 0.000000
B) The amount of the distribution set forth in paragraph 1 above
in respect of principal of the 1995-2 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificateholders........... 0.000000
(2) Class B Certificateholders........... 0.000000
C) The amount of the distribution set forth in paragraph 1 above
in respect of interest on the 1995-2 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificates................. 0.000000
(2) Class B Certificates................. 0.000000
II. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST
A) Collections
(1) The aggregate amount of Collections processed with respect
to the preceding Monthly
Period and allocated to the Series 1995-2 Certificates
was equal to............................ $ 107,907,830.14
(2) The Payment Rate with respect to the preceding Monthly Period
was equal to............................ 12.34%
For 43 Monthly Period (the 2nd
preceding Monthly Period), the monthly payment rate was
equal to............................ 12.84%
For the 42 Monthly Period (the 3rd
preceding Monthly Period), the monthly payment
rate was equal to................... 12.40%
(3) The aggregate amount of Collections of Principal Receivables
processed with respect to the
preceding Monthly Period which were allocated in respect of
the Series 1995-2 Certificates ......... $ 107,806,454.78
(4) The aggregate amount of Collections of Finance Charge
Receivables processed with respect to the
preceding Monthly Period which were allocated in respect of the
Series 1995-2 Certificates.............. $ 101,375.36
B) Deficit Controlled Amortization Amount.......... $ 0.00
C) Principal Receivables in the Trust and Allocation Percentages
(1) The aggregate amount of Principal Receivables in the
Trust as of the end of the preceding Monthly Period (which reflects
the Principal Receivables represented by the Seller Interest,
by the Investor Interest of Series 1995-2, and by the
Investor Interest of all other outstanding Series)
........................................ $ 4,355,474,066.52
(2) The Investor Interest as of the last day of the preceding
Monthly Period
(a) Investor Interest............... $ 0.00
(b) Class A Investor Interest....... $ 0.00
(c) Class B Investor Interest....... $ 0.00
(d) Collateral Interest............. $ 0.00
(3) The Investor Interest set forth in paragraph C(2)(a)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph
C(1) above.............................. 0.0000%
(4) The Class A Investor Interest set forth in paragraph
C(2)(b) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above 0.0000%
(5) The Class B Investor Interest set forth in paragraph
C(2)(c) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above 0.0000%
(6) The Collateral Interest set forth in paragraph C(2)(d)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph C(1)
above 0.0000%
(7) The Class A Floating Percentage......... 0.0000%
(8) The Class B Floating Percentage......... 0.0000%
(9) The Class B Principal Percentage........ 5.5000%
(10) The Collateral Floating Percentage..... 100.0000%
(11) The Collateral Principal Percentage.... 9.0000%
(12) The Floating Allocation Percentage..... 0.15589%
(13) The Principal Allocation Percentage.... 20.9761%
D) Portfolio Yield and Base Rate
(1) The annualized Portfolio Yield for the preceding Monthly Period
was equal to............................. 17.36%
For the 43 Monthly Period (the 2nd
preceding Monthly Period), the annualized
portfolio yield was equal to............ 19.12%
For the 42 Monthly Period (the
3rd preceding Monthly Period), the annualized
portfolio yield was equal to............ 18.59%
The three month average Portfolio Yield was
equal to................................ 18.36%
(2) Base Rate for the preceding Monthly Period was equal to
......................................... 7.30%
For the 43 Monthly Period (the
2nd preceding Monthly Period), the Base Rate was
equal to............................. 7.96%
For the 42 Monthly Period (the 3rd
preceding Monthly Period), the Base Rate was
equal to............................. 7.64%
E) Delinquent Balances
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the last day of the
preceding Monthly Period:
Aggregate As a Percentage
Account of Aggregate
Balance Receivables
(1) Upto 29 Days $ 245,848,339.06 5.44%
(2) 30 - 59 Days $ 71,180,838.83 1.57%
(3) 60 - 89 Days $ 46,274,282.46 1.02%
(4) 90 or More Days $ 97,381,121.40 2.15%
Total $ 460,684,581.75 10.18%
F) Investor Default Amount
(1) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible with respect
to Billing Cycles ending during preceding Monthly Period
allocable to the Investor Interest less Recoveries allocable to
the Investor Interest (the "Series 1995-2 Aggregate Investor
Default Amount") ........................... $ 36,825.61
(2) The portion of the series 1995-2 Aggregate Investor
Default Amount allocable to the Class A Investor
Interest (the "Class A Investor Default Amount")
....................................... $ 0.00
(3) The portion of the Series 1995-2 Aggregate Investor
Default Amount allocable to the Class B Investor
Interest (the "Class B Investor Default Amount")
....................................... $ 0.00
(4) The portion of the Series 1995-2 Aggregate Investor
Default Amount allocable to the Collateral Investor
Interest (the "Collateral Investor Default Amount")
....................................... $ 36,825.61
(5) The annualized investor default percentage (Series
1995-2 Aggregate Investor Default Amount/Investor
Interest) x 12 for the preceding Monthly Period was
equal to .............................. 6.31%
For the 43 Monthly Period (the 2nd
preceding Monthly Period), the annualized investor
default percentage was equal to 6.62%
For the 42 Monthly Period (the 3rd
preceding Monthly Period), the annualized investor
default percentage was equal to 6.31%
G) Investor Charge Offs
(1) The aggregate amount of Class A Investor Charge-Offs
for the preceding Monthly Period....... $ 0.00
(2) The aggregate Class A Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(3) The aggregate amount of Class A Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date................. $ 0.00
(4) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(2) above, per $1,000 original
Class A Certificate principal amount... $ 0.00
(5) The aggregate amount of Class B Investor Charge-Offs
for such Monthly Period................ $ 0.00
(6) The aggregate Class B Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(7) The aggregate amount of Class B Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date................. $ 0.00
(8) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(6) above, per $1,000 original
Class B Certificate principal amount... $ 0.00
(9) The aggregate amount of Investor Charge-Offs
....................................... $ 0.00
(10) The aggregate Investor Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(11) The aggregate amount of reimbursed Investor Charge-Offs
....................................... $ 0.00
(12) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(9) above, per $1,000 original
Investor principal amount.............. $ 0.00
H) Shared Excess Finance Charge Collection
The aggregate amount of shared Excess Finance Charge Collections
during the preceding Monthly Period which were allocated to the
Series 1995-2 Certificates..................... $ 0.00
I) Shared Principal Collections
The aggregate amount of Shared Principal Collections during the
preceding Monthly Period allocated to the Series 1995-2
Certificates................................... $ 0.00
J) Reallocated Principal Collections
(1) Collections of Principal Receivables allocable to Class
B Certificates paid with respect to Class A
Certificates to make up deficiencies in Class A
Required Amount for any Monthly Period. $ 0.00
(2) Collections of Principal Receivables allocable to
Collateral Interest paid with respect to Class B
Certificates to make up deficiencies in Class B
Required Amount........................ $ 0.00
K) Monthly Investor Servicing Fee
(1) The amount of the Monthly Investor Servicing
Fee payable by the Trust to the Servicer for the preceding
Monthly Period......................... $ 12,553.16
(2) The amount of the Class A Monthly Servicing Fee payable
by the Trust for the preceding Monthly Period
....................................... $ 0.00
(3) The amount of the Class B Monthly Servicing Fee payable
by the Trust to the Servicer for the preceding Monthly
Period................................. $ 0.00
(4) The amount of the Collateral Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period......................... $ 12,553.16
L) Collateral Interest
(1) The Available Collateral Interest, as of the close of Transfer
Date for the preceding Monthly Period was equal to
....................................... $ 0.00
M) Required Collateral Interest
(1) The Required Collateral interest as of the Transfer
Date for the preceding Monthly Period was equal to
....................................... $ 0.00
III. THE POOL FACTOR
A) The Pool Factor for the Record Date for the distribution to be
made on the Distribution date (which represents the ratio of
the amount of the Investor Interest as of such Record Date
(determined after taking into account any reduction in the
Investor Interest which will occur on the Distribution Date)
to the Initial Investor Interest). The amount of a
Certificateholder's pro rata share of the Investor Interest can
be determined by multiplying the original denomination of the
Certificateholder's Certificate by the Pool Factor. 0.00
<PAGE>
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
THE CHASE MANHATTAN BANK USA, N.A.
Chase Manhattan Credit Card Master Trust Series 1996-1
For the February 16, 1999 Distribution Date
For Monthly Period 36
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
June 1, 1991 and the Series 1996-1 Supplement dated as of February 1, 1996
(together, the "Agreement") by and between The Chase Manhattan Bank USA, N.A.
("Chase") and Yasuda Bank and Trust Company (U.S.A.), as trustee (the
"Trustee"), Chase, as Servicer, is required to prepare certain information each
month regarding current distributions to Series 1996-1 Certificateholders and
the performance of the Chase Manhattan Credit Card Master Trust (the "Trust")
and the Series 1996-1 Class A Certificates and Series 1996-1 Class B
Certificates during the previous month. The information which is required to
be prepared with respect to the February 16, 1999 Distribution Date and with
respect to the performance of the Trust during the month January 1, 1999
(the " 36 Monthly Period") is set forth below. Certain of the
information is presented on the basis of an original principal amount of $1,000
per Series 1996-1 Investor Certificate (a "Certificate"). Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. Capitalized terms used in this Certificate have their respective
meanings set forth in the Agreement.
I. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION TO THE CLASS A
AND CLASS B CERTIFICATEHOLDERS (STATED ON THE BASIS OF $1,000 ORIGINAL
CERTIFICATE PRINCIPAL AMOUNT)
A) The total amount of the distribution to Series 1996-1
Certificateholders on February 16, 1999, per $1,000 original
certificate principal amount
(1) Class A Certificateholders.............. 85.982963
(2) Class B Certificateholders.............. 4.657778
B) The amount of the distribution set forth in paragraph 1 above
in respect of principal of the 1996-1 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificateholders.............. 83.333333
(2) Class B Certificateholders.............. 0.000000
C) The amount of the distribution set forth in paragraph 1 above
in respect of interest on the 1996-1 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificates.................... 2.649630
(2) Class B Certificates.................... 4.657778
II. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST
A) Collections
(1) The aggregate amount of Collections processed with respect
to the preceding Monthly
Period and allocated to the Series 1996-1 Certificates
was equal to............................ $ 159,451,028.30
(2) The Payment Rate with respect to the preceding Monthly Period
was equal to............................ 12.34%
For 35 Monthly Period (the 2nd
preceding Monthly Period), the monthly payment rate was
equal to............................ 12.84%
For the 34 Monthly Period (the 3rd
preceding Monthly Period), the monthly payment
rate was equal to................... 12.40%
(3) The aggregate amount of Collections of Principal Receivables
processed with respect to the
preceding Monthly Period which were allocated in respect of
the Series 1996-1 Certificates ......... $ 146,244,155.51
(4) The aggregate amount of Collections of Finance Charge
Receivables processed with respect to the
preceding Monthly Period which were allocated in respect of the
Series 1996-1 Certificates.............. $ 13,206,872.79
B) Deficit Controlled Amortization Amount.......... $ 0.00
C) Principal Receivables in the Trust and Allocation Percentages
(1) The aggregate amount of Principal Receivables in the
Trust as of the end of the preceding Monthly Period (which
reflects the Principal Receivables represented by the Seller
Interest, by the Investor Interest of Series 1996-1, and by the
Investor Interest of all other outstanding Series)
........................................ $ 4,355,474,066.52
(2) The Investor Interest as of the last day of the preceding
Monthly Period
(a) Investor Interest............... $ 795,329,670.33
(b) Class A Investor Interest....... $ 641,250,000.00
(c) Class B Investor Interest....... $ 82,500,000.00
(d) Collateral Interest............. $ 71,579,670.33
(3) The Investor Interest set forth in paragraph C(2)(a)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph
C(1) above.............................. 18.26%
(4) The Class A Investor Interest set forth in paragraph
C(2)(b) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above 14.72%
(5) The Class B Investor Interest set forth in paragraph
C(2)(c) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above 1.89%
(6) The Collateral Interest set forth in paragraph C(2)(d)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph C(1)
above 1.64%
(7) The Class A Floating Percentage.......... 81.96%
(8) The Class B Floating Percentage.......... 9.04%
(9) The Class B Principal Percentage......... 5.50%
(10) The Collateral Floating Percentage...... 9.00%
(11) The Collateral Principal Percentage..... 9.00%
(12) The Floating Allocation Percentage...... 20.31%
(13) The Principal Allocation Percentage..... 27.53%
D) Portfolio Yield and Base Rate
(1) The annualized Portfolio Yield for the preceding Monthly Period
was equal to............................. 17.36%
For the 35 Monthly Period (the 2nd
preceding Monthly Period), the annualized
portfolio yield was equal to............ 19.12%
For the 34 Monthly Period (the
3rd preceding Monthly Period), the annualized
portfolio yield was equal to............ 18.59%
The three month average Portfolio Yield was
equal to................................ 18.36%
(2) Base Rate for the preceding Monthly Period was equal to
......................................... 7.29%
For the 35 Monthly Period (the
2nd preceding Monthly Period), the Base Rate was
equal to................................ 7.83%
For the 34 Monthly Period (the 3rd
preceding Monthly Period), the Base Rate was
equal to................................ 7.57%
E) Delinquent Balances
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the last day of the
preceding Monthly Period:
Aggregate As a Percentage
Account of Aggregate
Balance Receivables
(1) Upto 29 Days $ 245,848,339.06 5.44%
(2) 30 - 59 Days $ 71,180,838.83 1.57%
(3) 60 - 89 Days $ 46,274,282.46 1.02%
(4) 90 or More Days $ 97,381,121.40 2.15%
Total $ 460,684,581.75 10.18%
F) Investor Default Amount
(1) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible with respect
to Billing Cycles ending during preceding Monthly Period
allocable to the Investor Interest less Recoveries allocable to the
Investor Interest (the "Series 1996-1 Aggregate Investor Default
Amount") ............................... $ 4,797,527.67
(2) The portion of the series 1996-1 Aggregate Investor
Default Amount allocable to the Class A Investor
Interest (the "Class A Investor Default Amount")
....................................... $ 3,932,131.65
(3) The portion of the Series 1996-1 Aggregate Investor
Default Amount allocable to the Class B Investor
Interest (the "Class B Investor Default Amount")
....................................... $ 433,618.53
(4) The portion of the Series 1996-1 Aggregate Investor
Default Amount allocable to the Collateral Investor
Interest (the "Collateral Investor Default Amount")
....................................... $ 431,777.49
(5) The annualized investor default percentage (Series
1996-1 Aggregate Investor Default Amount/Investor
Interest) x 12 for the preceding Monthly Period was
equal to .............................. 6.31%
For the 35 Monthly Period (the 2nd
preceding Monthly Period), the annualized investor
default percentage was equal to .... 6.62%
For the 34 Monthly Period (the 3rd
preceding Monthly Period), the annualized investor
default percentage was equal to .... 6.31%
G) Investor Charge Offs
(1) The aggregate amount of Class A Investor Charge-Offs
for the preceding Monthly Period....... $ 0.00
(2) The aggregate Class A Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(3) The aggregate amount of Class A Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date................. $ 0.00
(4) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(2) above, per $1,000 original
Class A Certificate principal amount... $ 0.00
(5) The aggregate amount of Class B Investor Charge-Offs
for such Monthly Period................ $ 0.00
(6) The aggregate Class B Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(7) The aggregate amount of Class B Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date................. $ 0.00
(8) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(6) above, per $1,000 original
Class B Certificate principal amount... $ 0.00
(9) The aggregate amount of Investor Charge-Offs
....................................... $ 0.00
(10) The aggregate Investor Charge Off per $1000 Original
Certificate Principal Amount .......... $ 0.00
(11) The aggregate amount of reimbursed Investor Charge-Offs
....................................... $ 0.00
(12) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(9) above, per $1,000 original
Investor principal amount.............. $ 0.00
H) Shared Excess Finance Charge Collection
The aggregate amount of shared Excess Finance Charge Collections
during the preceding Monthly Period which were allocated to the
Series 1996-1 Certificates..................... $ 0.00
I) Shared Principal Collections
The aggregate amount of Shared Principal Collections during the
preceding Monthly Period allocated to the Series 1996-1
Certificates................................... $ 0.00
J) Reallocated Principal Collections
(1) Collections of Principal Receivables allocable to Class
B Certificates paid with respect to Class A
Certificates to make up deficiencies in Class A
Required Amount for any Monthly Period. $ 0.00
(2) Collections of Principal Receivables allocable to
Collateral Interest paid with respect to Class B
Certificates to make up deficiencies in Class B
Required Amount........................ $ 0.00
K) Monthly Investor Servicing Fee
(1) The amount of the Monthly Investor Servicing
Fee payable by the Trust to the Servicer for the preceding
Monthly Period......................... $ 1,635,388.05
(2) The amount of the Class A Monthly Servicing Fee payable
by the Trust for the preceding Monthly Period
....................................... $ 1,340,390.62
(3) The amount of the Class B Monthly Servicing Fee payable
by the Trust to the Servicer for the preceding Monthly
Period................................. $ 147,812.50
(4) The amount of the Collateral Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period......................... $ 147,184.92
L) Collateral Interest
(1) The Available Collateral Interest, as of the close of Transfer
Date for the preceding Monthly Period was equal to
....................................... $ 71,579,670.33
M) Required Collateral Interest
(1) The Required Collateral interest as of the Transfer
Date for the preceding Monthly Period was equal to
....................................... $ 71,579,670.33
III. THE POOL FACTOR
A) The Pool Factor for the Record Date for the distribution to be
made on the Distribution date (which represents the ratio of
the amount of the Investor Interest as of such Record Date
(determined after taking into account any reduction in the
Investor Interest which will occur on the Distribution Date)
to the Initial Investor Interest). The amount of a
Certificateholder's pro rata share of the Investor Interest can
be determined by multiplying the original denomination of the
Certificateholder's Certificate by the Pool Factor Class A 0.5000
Class ABC 0.5302
<PAGE>
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
THE CHASE MANHATTAN BANK USA, N.A.
Chase Manhattan Credit Card Master Trust Series 1996-2
For the February 16, 1999 Distribution Date
For Monthly Period 33
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
June 1, 1991 and the Series 1996-2 Supplement dated as of June 1, 1996
(together, the "Agreement") by and between The Chase Manhattan Bank USA, N.A.
("Chase") and Yasuda Bank and Trust Company (U.S.A.), as trustee (the
"Trustee"), Chase, as Servicer, is required to prepare certain information each
month regarding current distributions to Series 1996-2 Certificateholders and
the performance of the Chase Manhattan Credit Card Master Trust (the "Trust")
and the Series 1996-2 Class A Certificates and Series 1996-2 Class B
Certificates during the previous month. The information which is required to
be prepared with respect to the February 16, 1999 Distribution Date (the
"Distribution Date") and with respect to the performance of the Trust during
the month January 1, 1999 (the "Preceding Monthly Period") is
set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Series 1996-2 Investor Certificate
(a "Certificate"). Certain other information is presented based on the
aggregate amounts for the Trust as a whole. Capitalized terms used in this
Certificate have their respective meanings set forth in the Agreement.
I. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION TO THE CLASS A
AND CLASS B CERTIFICATEHOLDERS (STATED ON THE BASIS OF $1,000 ORIGINAL
CERTIFICATE PRINCIPAL AMOUNT)
A) The total amount of the distribution to Series 1996-2
Certificateholders on February 16, 1999, per $1,000 original
certificate principal amount
(1) Class A Certificateholders.............. 87.118637
(2) Class B Certificateholders.............. 4.613476
B) The amount of the distribution set forth in paragraph 1 above
in respect of principal of the 1996-2 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificateholders.............. 83.333333
(2) Class B Certificateholders.............. 0.000000
C) The amount of the distribution set forth in paragraph 1 above
in respect of interest on the 1996-2 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificates.................... 3.785304
(2) Class B Certificates.................... 4.613476
II. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST
A) Collections
(1) The aggregate amount of Collections processed with respect
to the preceding Monthly
Period and allocated to the Series 1996-2 Certificates
was equal to............................ $ 36,714,252.10
(2) The Payment Rate with respect to the preceding Monthly Period
was equal to............................ 12.34%
For 32 Monthly Period (the 2nd
preceding Monthly Period), the monthly payment rate was
equal to................................ 12.84%
For the 31 Monthly Period (the 3rd
preceding Monthly Period), the monthly payment
rate was equal to....................... 12.40%
(3) The aggregate amount of Collections of Principal Receivables
processed with respect to the
preceding Monthly Period which were allocated in respect of
the Series 1996-2 Certificates ......... $ 33,093,540.39
(4) The aggregate amount of Collections of Finance Charge
Receivables processed with respect to the
preceding Monthly Period which were allocated in respect of the
Series 1996-2 Certificates.............. $ 3,620,711.71
B) Deficit Controlled Amortization Amount................. $ 0.00
C) Principal Receivables in the Trust and Allocation Percentages
(1) The aggregate amount of Principal Receivables in the
Trust as of the end of the preceding Monthly Period (which
reflects the Principal Receivables represented by the Seller
Interest, by the Investor Interest of Series 1996-2, and by the
Investor Interest of all other outstanding Series)
........................................ $ 4,355,474,066.52
(2) The Investor Interest as of the last day of the preceding
Monthly Period
(a) Investor Interest................... $ 227,009,615.39
(b) Class A Investor Interest........... $ 190,260,750.00
(c) Class B Investor Interest........... $ 16,318,000.00
(d) Collateral Interest................. $ 20,430,865.39
(3) The Investor Interest set forth in paragraph C(2)(a)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph
C(1) above.............................. 5.2121
(4) The Class A Investor Interest set forth in paragraph
C(2)(b) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above .................................... 4.3683
(5) The Class B Investor Interest set forth in paragraph
C(2)(c) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above ................................... 0.3747%
(6) The Collateral Interest set forth in paragraph C(2)(d)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph C(1)
above .................................. 0.4691%
(7) The Class A Floating Percentage.......... 84.4791%
(8) The Class B Floating Percentage.......... 6.5209%
(9) The Class B Principal Percentage......... 5.4998%
(10) The Collateral Floating Percentage...... 9.0000%
(11) The Collateral Principal Percentage..... 9.0003%
(12) The Floating Allocation Percentage...... 5.5680%
(13) The Principal Allocation Percentage..... 6.1853%
D) Portfolio Yield and Base Rate
(1) The annualized Portfolio Yield for the preceding Monthly Period
was equal to............................. 17.36%
For the 32 Monthly Period (the 2nd
preceding Monthly Period), the annualized
portfolio yield was equal to............. 19.12%
For the 31 Monthly Period (the
3rd preceding Monthly Period), the annualized
portfolio yield was equal to............. 18.59%
The three month average Portfolio Yield was
equal to................................. 18.36%
(2) Base Rate for the preceding Monthly Period was equal to
......................................... 7.29%
For the 32 Monthly Period (the
2nd preceding Monthly Period), the Base Rate was
equal to................................. 7.51%
For the 31 Monthly Period (the 3rd
preceding Monthly Period), the Base Rate was
equal to................................. 7.65%
E) Delinquent Balances
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the last day of the
preceding Monthly Period by:
Aggregate As a Percentage
Account of Aggregate
Balance Receivables
(1) Upto 29 Days $ 245,848,339.06 5.44%
(2) 30 - 59 Days $ 71,180,838.83 1.57%
(3) 60 - 89 Days $ 46,274,282.46 1.02%
(4) 90 or More Days $ 97,381,121.40 2.15%
Total $ 460,684,581.75 10.18%
F) Investor Default Amount
(1) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible with respect
to Billing Cycles ending during preceding Monthly Period
allocable to the Investor Interest less Recoveries
allocable to the Investor Interest (the "Series
1996-2 Aggregate Investor Default Amount")
........................................... $ 1,315,259.48
(2) The portion of the series 1996-2 Aggregate Investor
Default Amount allocable to the Class A Investor
Interest (the "Class A Investor Default Amount")
.......................................... $ 1,111,119.01
(3) The portion of the Series 1996-2 Aggregate Investor
Default Amount allocable to the Class B Investor
Interest (the "Class B Investor Default Amount")
.......................................... $ 85,767.12
(4) The portion of the Series 1996-2 Aggregate Investor
Default Amount allocable to the Collateral Investor
Interest (the "Collateral Investor Default Amount")
.......................................... $118,373.35
(5) The annualized investor default percentage ((Series
1996-2 Aggregate Investor Default Amount/Investor
Interest) x 12) for the preceding Monthly Period was
equal to ................................. 6.31%
For the 32 Monthly Period (the 2nd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 6.62%
For the 31 Monthly Period (the 3rd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 6.31%
G) Investor Charge Offs
(1) The aggregate amount of Class A Investor Charge-Offs
for the preceding Monthly Period.......... $ 0.00
(2) The aggregate Class A Charge-Offs per $1000 Original
Certificate Principal Amount ............. $ 0.00
(3) The aggregate amount of Class A Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(4) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(2) above, per $1,000 original
Class A Certificate principal amount....... $ 0.00
(5) The aggregate amount of Class B Investor Charge-Offs
for such Monthly Period................... $ 0.00
(6) The aggregate Class B Charge Off per $1000 Original
Certificate Principal Amount ............. $ 0.00
(7) The aggregate amount of Class B Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(8) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(7) above, per $1,000 original
Class B Certificate principal amount....... $ 0.00
(9) The aggregate amount of Investor Charge-Offs
.......................................... $ 0.00
(10) The aggregate Investor Charge Off per $1000 Original
Certificate Principal Amount ............. $ 0.00
(11) The aggregate amount of reimbursed Investor Charge-Offs
......................................... $ 0.00
(12) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(11) above, per $1,000 original
Investor principal amount.................. $ 0.00
H) Shared Excess Finance Charge Collection
The aggregate amount of shared Excess Finance Charge Collections
during the preceding Monthly Period which were allocated to the
Series 1996-2 Certificates........................ $ 0.00
I) Shared Principal Collections
The aggregate amount of Shared Principal Collections during the
preceding Monthly Period which were allocated to the Series
1996-2 Certificates............................... $ 0.00
J) Reallocated Principal Collections
(1) Collections of Principal Receivables allocable to Class
B Certificates paid with respect to Class A
Certificates to make up deficiencies in Class A
Required Amount for any Monthly Period..... $ 0.00
(2) Collections of Principal Receivables allocable to
Collateral Interest paid with respect to Class B
Certificates to make up deficiencies in Class B
Required Amount............................ $ 0.00
K) Monthly Investor Servicing Fee
(1) The amount of the Monthly Investor Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 448,347.52
(2) The amount of the Class A Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 378,759,83
(3) The amount of the Class B Monthly Servicing Fee payable
by the Trust to the Servicer for the preceding Monthly
Period.................................... $ 29,236.42
(4) The amount of the Collateral Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $40,351.28
L) Collateral Interest
(1) The Available Collateral Interest, as of the close of Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 20,430,865.39
M) Required Collateral Interest
(1) The Required Collateral Interest as of the Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 20,430,865.39
III. THE POOL FACTOR
A) The Pool Factor for the Record Date for the distribution
to be made on the Distribution date (which represents the ratio of
the amount of the Investor Interest as of such Record Date
(determined after taking into account any reduction in the
Investor Interest which will occur on the Distribution Date)
to the Initial Investor Interest). The amount of a
Certificateholder's pro rata share of the Investor Interest can
be determined by multiplying the original denomination of the
Certificateholder's Certificate by
the Pool Factor................................ Class A 0.75000000
Class ABC 0.76510648
<PAGE>
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
THE CHASE MANHATTAN BANK USA, N.A.
Chase Manhattan Credit Card Master Trust Series 1996-3
For the February 16, 1999 Distribution Date
For Monthly Period 32
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
June 1, 1991 and the Series 1996-3 Supplement dated as of June 1, 1996
(together, the "Agreement") by and between The Chase Manhattan Bank USA, N.A.
("Chase") and Yasuda Bank and Trust Company (U.S.A.), as trustee (the
"Trustee"), Chase, as Servicer, is required to prepare certain information each
month regarding current distributions to Series 1996-3 Certificateholders and
the performance of the Chase Manhattan Credit Card Master Trust (the "Trust")
and the Series 1996-3 Class A Certificates and Series 1996-3 Class B
Certificates during the previous month. The information which is required to
be prepared with respect to the February 16, 1999 Distribution Date (the
"Distribution Date") and with respect to the performance of the Trust during
the month January 1, 1999 (the "Preceding Monthly Period") is
set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Series 1996-3 Investor Certificate
(a "Certificate"). Certain other information is presented based on the
aggregate amounts for the Trust as a whole. Capitalized terms used in this
Certificate have their respective meanings set forth in the Agreement.
I. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION TO THE CLASS A
AND CLASS B CERTIFICATEHOLDERS (STATED ON THE BASIS OF $1,000 ORIGINAL
CERTIFICATE PRINCIPAL AMOUNT)
A) The total amount of the distribution to Series 1996-3
Certificateholders on February 16, 1999, per $1,000 original
certificate principal amount
(1) Class A Certificateholders.............. 5.866667
(2) Class B Certificateholders.............. 6.008333
B) The amount of the distribution set forth in paragraph 1 above
in respect of principal of the 1996-3 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificateholders.............. 0.000000
(2) Class B Certificateholders.............. 0.000000
C) The amount of the distribution set forth in paragraph 1 above
in respect of interest on the 1996-3 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificates.................... 5.866667
(2) Class B Certificates.................... 6.008333
II. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST
A) Collections
(1) The aggregate amount of Collections processed with respect
to the preceding Monthly
Period and allocated to the Series 1996-3 Certificates
was equal to............................ $ 137,740,834.11
(2) The Payment Rate with respect to the preceding Monthly Period
was equal to............................ 12.34%
For 31 Monthly Period (the 2nd
preceding Monthly Period), the monthly payment rate was
equal to................................ 12.84%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the monthly payment
rate was equal to....................... 12.40%
(3) The aggregate amount of Collections of Principal Receivables
processed with respect to the
preceding Monthly Period which were allocated in respect of
the Series 1996-3 Certificates ......... $ 122,266,028.15
(4) The aggregate amount of Collections of Finance Charge
Receivables processed with respect to the
preceding Monthly Period which were allocated in respect of the
Series 1996-3 Certificates.............. $ 15,474,805.96
B) Deficit Controlled Amortization Amount................. $ 0.00
C) Principal Receivables in the Trust and Allocation Percentages
(1) The aggregate amount of Principal Receivables in the
Trust as of the end of the preceding Monthly Period (which
reflects the Principal Receivables represented by the Seller
Interest, by the Investor Interest of Series 1996-3, and by the
Investor Interest of all other outstanding Series)
........................................ $ 4,355,474,066.52
(2) The Investor Interest as of the last day of the preceding
Monthly Period
(a) Investor Interest................... $1,069,519,786.10
(b) Class A Investor Interest........... $ 957,220,000.00
(c) Class B Investor Interest........... $ 42,780,000.00
(d) Collateral Interest................. $ 69,519,786.10
(3) The Investor Interest set forth in paragraph C(2)(a)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph
C(1) above.............................. 24.5558%
(4) The Class A Investor Interest set forth in paragraph
C(2)(b) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above .................................... 21.9774%
(5) The Class B Investor Interest set forth in paragraph
C(2)(c) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above ................................... 0.98%
(6) The Collateral Interest set forth in paragraph C(2)(d)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph C(1)
above .................................. 1.60%
(7) The Class A Floating Percentage.......... 89.5000%
(8) The Class B Floating Percentage.......... 3.9999%
(9) The Class B Principal Percentage......... 3.9999%
(10) The Collateral Floating Percentage...... 6.5001%
(11) The Collateral Principal Percentage..... 6.5001%
(12) The Floating Allocation Percentage...... 23.7977%
(13) The Principal Allocation Percentage..... 23.7977%
D) Portfolio Yield and Base Rate
(1) The annualized Portfolio Yield for the preceding Monthly Period
was equal to............................. 17.36%
For the 31 Monthly Period (the 2nd
preceding Monthly Period), the annualized
portfolio yield was equal to............. 19.12%
For the 30 Monthly Period (the
3rd preceding Monthly Period), the annualized
portfolio yield was equal to............. 18.59%
The three month average Portfolio Yield was
equal to................................. 18.36%
(2) Base Rate for the preceding Monthly Period was equal to
......................................... 9.09%
For the 31 Monthly Period (the
2nd preceding Monthly Period), the Base Rate was
equal to................................. 9.13%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the Base Rate was
equal to................................. 9.11%
E) Delinquent Balances
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the last day of the
preceding Monthly Period by:
Aggregate As a Percentage
Account of Aggregate
Balance Receivables
(1) Upto 29 Days $ 245,848,339.06 5.44%
(2) 30 - 59 Days $ 71,180,838.83 1.57%
(3) 60 - 89 Days $ 46,274,282.46 1.02%
(4) 90 or More Days $ 97,381,121.40 2.15%
Total $ 460,684,581.75 10.18%
F) Investor Default Amount
(1) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible with respect
to Billing Cycles ending during preceding Monthly Period
allocable to the Investor Interest less Recoveries
allocable to the Investor Interest (the "Series
1996-3 Aggregate Investor Default Amount")
........................................... $ 5,621,376.91
(2) The portion of the series 1996-3 Aggregate Investor
Default Amount allocable to the Class A Investor
Interest (the "Class A Investor Default Amount")
.......................................... $ 5,031,131.23
(3) The portion of the Series 1996-3 Aggregate Investor
Default Amount allocable to the Class B Investor
Interest (the "Class B Investor Default Amount")
.......................................... $ 224,850.92
(4) The portion of the Series 1996-3 Aggregate Investor
Default Amount allocable to the Collateral Investor
Interest (the "Collateral Investor Default Amount")
.......................................... $ 365,394.76
(5) The annualized investor default percentage ((Series
1996-3 Aggregate Investor Default Amount/Investor
Interest) x 12) for the preceding Monthly Period was
equal to ................................. 6.31%
For the 31 Monthly Period (the 2nd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 6.62%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 6.31%
G) Investor Charge Offs
(1) The aggregate amount of Class A Investor Charge-Offs
for the preceding Monthly Period.......... $ 0.00
(2) The aggregate Class A Charge-Offs per $1000 Original
Certificate Principal Amount ............. $ 0.00
(3) The aggregate amount of Class A Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(4) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(2) above, per $1,000 original
Class A Certificate principal amount....... $ 0.00
(5) The aggregate amount of Class B Investor Charge-Offs
for such Monthly Period................... $ 0.00
(6) The aggregate Class B Charge Off per $1000 Original
Certificate Principal Amount ............. $ 0.00
(7) The aggregate amount of Class B Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(8) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(7) above, per $1,000 original
Class B Certificate principal amount....... $ 0.00
(9) The aggregate amount of Investor Charge-Offs
.......................................... $ 0.00
(10) The aggregate Investor Charge Off per $1000 Original
Certificate Principal Amount ............. $ 0.00
(11) The aggregate amount of reimbursed Investor Charge-Offs
......................................... $ 0.00
(12) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(11) above, per $1,000 original
Investor principal amount.................. $ 0.00
H) Shared Excess Finance Charge Collection
The aggregate amount of shared Excess Finance Charge Collections
during the preceding Monthly Period which were allocated to the
Series 1996-3 Certificates........................ $ 0.00
I) Shared Principal Collections
The aggregate amount of Shared Principal Collections during the
preceding Monthly Period which were allocated to the Series
1996-3 Certificates............................... $ 0.00
J) Reallocated Principal Collections
(1) Collections of Principal Receivables allocable to Class
B Certificates paid with respect to Class A
Certificates to make up deficiencies in Class A
Required Amount for any Monthly Period..... $ 0.00
(2) Collections of Principal Receivables allocable to
Collateral Interest paid with respect to Class B
Certificates to make up deficiencies in Class B
Required Amount............................ $ 0.00
K) Monthly Investor Servicing Fee
(1) The amount of the Monthly Investor Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 1,916,222,95
(2) The amount of the Class A Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 1,715,019.17
(3) The amount of the Class B Monthly Servicing Fee payable
by the Trust to the Servicer for the preceding Monthly
Period.................................... $ 76,647.50
(4) The amount of the Collateral Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 124,556.28
L) Collateral Interest
(1) The Available Collateral Interest, as of the close of Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 69,519,786.10
M) Required Collateral Interest
(1) The Required Collateral Interest as of the Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 69,519,786.10
III. THE POOL FACTOR
A) The Pool Factor for the Record Date for the distribution to be
made on the Distribution date (which represents the ratio of
the amount of the Investor Interest as of such Record Date
(determined after taking into account any reduction in the
Investor Interest which will occur on the Distribution Date)
to the Initial Investor Interest). The amount of a
Certificateholder's pro rata share of the Investor Interest can
be determined by multiplying the original denomination of the
Certificateholder's Certificate by the Pool Factor... 1.00000000
<PAGE>
FORM OF MONTHLY CERTIFICATEHOLDERS' STATEMENT
THE CHASE MANHATTAN BANK USA, N.A.
Chase Manhattan Credit Card Master Trust Series 1996-4
For the February 16, 1999 Distribution Date
For Monthly Period 32
Under Section 5.02 of the Pooling and Servicing Agreement dated as of
June 1, 1991 and the Series 1996-4 Supplement dated as of June 1, 1996
(together, the "Agreement") by and between The Chase Manhattan Bank USA, N.A.
("Chase") and Yasuda Bank and Trust Company (U.S.A.), as trustee (the
"Trustee"), Chase, as Servicer, is required to prepare certain information each
month regarding current distributions to Series 1996-4 Certificateholders and
the performance of the Chase Manhattan Credit Card Master Trust (the "Trust")
and the Series 1996-4 Class A Certificates and Series 1996-4 Class B
Certificates during the previous month. The information which is required to
be prepared with respect to the February 16, 1999 Distribution Date (the
"Distribution Date") and with respect to the performance of the Trust during
the month January 1, 1999 (the "Preceding Monthly Period") is
set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Series 1996-4 Investor Certificate
(a "Certificate"). Certain other information is presented based on the
aggregate amounts for the Trust as a whole. Capitalized terms used in this
Certificate have their respective meanings set forth in the Agreement.
I. INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION TO THE CLASS A
AND CLASS B CERTIFICATEHOLDERS (STATED ON THE BASIS OF $1,000 ORIGINAL
CERTIFICATE PRINCIPAL AMOUNT)
A) The total amount of the distribution to Series 1996-4
Certificateholders on February 16, 1999, per $1,000 original
certificate principal amount
(1) Class A Certificateholders.............. 5.608333
(2) Class B Certificateholders.............. 5.741667
B) The amount of the distribution set forth in paragraph 1 above
in respect of principal of the 1996-4 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificateholders.............. 0.000000
(2) Class B Certificateholders.............. 0.000000
C) The amount of the distribution set forth in paragraph 1 above
in respect of interest on the 1996-4 Certificates, per $1,000
original certificate principal amount
(1) Class A Certificates.................... 5.608333
(2) Class B Certificates.................... 5.741667
II. INFORMATION REGARDING THE PERFORMANCE OF THE TRUST
A) Collections
(1) The aggregate amount of Collections processed with respect
to the preceding Monthly
Period and allocated to the Series 1996-4 Certificates
was equal to............................ $ 111,550,939.31
(2) The Payment Rate with respect to the preceding Monthly Period
was equal to............................ 12.34%
For 31 Monthly Period (the 2nd
preceding Monthly Period), the monthly payment rate was
equal to................................ 12.84%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the monthly payment
rate was equal to....................... 12.40%
(3) The aggregate amount of Collections of Principal Receivables
processed with respect to the
preceding Monthly Period which were allocated in respect of
the Series 1996-4 Certificates ......... $ 103,623,444.34
(4) The aggregate amount of Collections of Finance Charge
Receivables processed with respect to the
preceding Monthly Period which were allocated in respect of the
Series 1996-4 Certificates.............. $ 7,927,494.97
B) Deficit Controlled Amortization Amount................. $ 0.00
C) Principal Receivables in the Trust and Allocation Percentages
(1) The aggregate amount of Principal Receivables in the
Trust as of the end of the preceding Monthly Period (which
reflects the Principal Receivables represented by the Seller
Interest, by the Investor Interest of Series 1996-4, and by the
Investor Interest of all other outstanding Series)
........................................ $ 4,355,474,066.52
(2) The Investor Interest as of the last day of the preceding
Monthly Period
(a) Investor Interest................... $1,032,085,593.58
(b) Class A Investor Interest........... $ 957,220,000.00
(c) Class B Investor Interest........... $ 42,780,000.00
(d) Collateral Interest................. $ 32,085,593.58
(3) The Investor Interest set forth in paragraph C(2)(a)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph
C(1) above.............................. 23.6963%
(4) The Class A Investor Interest set forth in paragraph
C(2)(b) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above .................................... 21.98%
(5) The Class B Investor Interest set forth in paragraph
C(2)(c) above as a percentage of the aggregate amount
of Principal Receivables set forth in paragraph C(1)
above ................................... 0.98%
(6) The Collateral Interest set forth in paragraph C(2)(d)
above as a percentage of the aggregate amount of
Principal Receivables set forth in paragraph C(1)
above .................................. 0.73%
(7) The Class A Floating Percentage.......... 85.6920%
(8) The Class B Floating Percentage.......... 7.8080%
(9) The Class B Principal Percentage......... 3.9999%
(10) The Collateral Floating Percentage...... 6.5001%
(11) The Collateral Principal Percentage..... 6.5001%
(12) The Floating Allocation Percentage...... 12.19115%
(13) The Principal Allocation Percentage..... 19.6086%
D) Portfolio Yield and Base Rate
(1) The annualized Portfolio Yield for the preceding Monthly Period
was equal to............................. 12.10%
For the 31 Monthly Period (the 2nd
preceding Monthly Period), the annualized
portfolio yield was equal to............. 14.19%
For the 30 Monthly Period (the
3rd preceding Monthly Period), the annualized
portfolio yield was equal to............. 15.42%
The three month average Portfolio Yield was
equal to................................. 13.90%
(2) Base Rate for the preceding Monthly Period was equal to
......................................... 7.82%
For the 31 Monthly Period (the
2nd preceding Monthly Period), the Base Rate was
equal to................................. 8.09%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the Base Rate was
equal to................................. 8.32%
E) Delinquent Balances
The aggregate amount of outstanding balances in the Accounts
which were delinquent as of the end of the last day of the
preceding Monthly Period by:
Aggregate As a Percentage
Account of Aggregate
Balance Receivables
(1) Upto 29 Days $ 245,848,339.06 5.44%
(2) 30 - 59 Days $ 71,180,838.83 1.57%
(3) 60 - 89 Days $ 46,274,282.46 1.02%
(4) 90 or More Days $ 97,381,121.40 2.15%
Total $ 460,684,581.75 10.18%
F) Investor Default Amount
(1) The aggregate amount of all defaulted Principal
Receivables written off as uncollectible ending during
preceding Monthly Period allocable to the Investor
Interest less Recoveries allocable to the Investor
Interest (the "Series 1996-4 Aggregate Investor
Default Amount")
........................................... $ 2,879,741.26
(2) The portion of the series 1996-4 Aggregate Investor
Default Amount allocable to the Class A Investor
Interest (the "Class A Investor Default Amount")
.......................................... $ 2,467,707.16
(3) The portion of the Series 1996-4 Aggregate Investor
Default Amount allocable to the Class B Investor
Interest (the "Class B Investor Default Amount")
.......................................... $ 224,850.92
(4) The portion of the Series 1996-4 Aggregate Investor
Default Amount allocable to the Collateral Investor
Interest (the "Collateral Investor Default Amount")
.......................................... $ 187,183.18
(5) The annualized investor default percentage ((Series
1996-4 Aggregate Investor Default Amount/Investor
Interest) x 12) for the preceding Monthly Period was
equal to ................................. 3.34%
For the 31 Monthly Period (the 2nd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 4.28%
For the 30 Monthly Period (the 3rd
preceding Monthly Period), the annualized investor
default percentage was equal to ........... 4.81%
G) Investor Charge Offs
(1) The aggregate amount of Class A Investor Charge-Offs
for the preceding Monthly Period.......... $ 0.00
(2) The aggregate amount of Class A Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(3) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(2) above, per $1000 Original
Class A Certificate principal amount ..... $ 0.00
(4) The aggregate amount of Class B Investor Charge-Offs
for such Monthly Period................... $ 0.00
(5) The aggregate amount of Class B Investor Charge-Offs
reimbursed on the Transfer Date immediately preceding
such Distribution Date.................... $ 0.00
(6) The amount of the reimbursed Investor Charge-Offs set
forth in paragraph G(3) above, per $1,000 original
Class B Certificate principal amount....... $ 0.00
(7) The aggregate amount of Investor Charge-Offs
.......................................... $ 0.00
(8) The aggregate amount of reimbursed Investor Charge-Offs
......................................... $ 0.00
H) Shared Excess Finance Charge Collection
The aggregate amount of shared Excess Finance Charge Collections
during the preceding Monthly Period which were allocated to the
Series 1996-4 Certificates........................ $ 0.00
I) Shared Principal Collections
The aggregate amount of Shared Principal Collections during the
preceding Monthly Period which were allocated to the Series
1996-4 Certificates............................... 31,344,606.54
J) Reallocated Principal Collections
(1) Collections of Principal Receivables allocable to Class
B Certificates paid with respect to Class A
Certificates to make up deficiencies in Class A
Required Amount for any Monthly Period..... $ 0.00
(2) Collections of Principal Receivables allocable to
Collateral Interest paid with respect to Class B
Certificates to make up deficiencies in Class B
Required Amount............................ $ 0.00
K) Monthly Investor Servicing Fee
(1) The amount of the Monthly Investor Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $981,650.29
(2) The amount of the Class A Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 841,195.52
(3) The amount of the Class B Monthly Servicing Fee payable
by the Trust to the Servicer for the preceding Monthly
Period.................................... $ 76,647.50
(4) The amount of the Collateral Monthly Servicing Fee
payable by the Trust to the Servicer for the preceding
Monthly Period............................ $ 63,807.27
L) Collateral Interest
(1) The Available Collateral Interest, as of the close of Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 32,085,593.58
M) Required Collateral Interest
(1) The Required Collateral Interest as of the Transfer
Date for the preceding Monthly Period was equal to
.......................................... $ 32,085,593.58
III. THE POOL FACTOR
A) The Pool Factor for the Record Date for the distribution to be
made on the Distribution date (which represents the ratio of
the amount of the Investor Interest as of such Record Date
(determined after taking into account any reduction in the
Investor Interest which will occur on the Distribution Date)
to the Initial Investor Interest). The amount of a
Certificateholder's pro rata share of the Investor Interest can
be determined by multiplying the original denomination of the
Certificateholder's Certificate by
the Pool Factor................................ Class A 1.0000000
Class ABC 0.96499907
