CHASE MANHATTAN BANK USA
S-3, 1999-03-12
ASSET-BACKED SECURITIES
Previous: MAVERICK TUBE CORPORATION, SC 13D/A, 1999-03-12
Next: SPSS INC, 8-K/A, 1999-03-12





       AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 11, 1999
                                                        Registration No. 333-
- ------------------------------------------------------------------------------

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                             ------------------
                                  FORM S-3
                           REGISTRATION STATEMENT
                                   UNDER
                         THE SECURITIES ACT OF 1933
               Chase Manhattan Bank USA, National Association
                (Originator of the Trusts described herein)
           (Exact name of registrant as specified in its charter)

               DELAWARE                              22-2382028
    (State or other jurisdiction of               (I.R.S. employer
     incorporation or organization)             identification number)

                             802 Delaware Avenue
                          Wilmington, Delaware 19801
                                (302) 575-5000
     (Address, including zip code, and telephone number, including area
             code, of registrant's principal executive offices)
                             Andrew T. Semmelman
                                Vice President
                          Chase Manhattan Bank USA,
                             National Association
                           c/o 802 Delaware Avenue
                          Wilmington, Delaware 19801
                                (302) 575-5000
   (Name, address, including zip code, and telephone number, including area
                         code, of agent for service)
                                  Copies to:
<TABLE>

<S>                               <C>                        <C>
   David M. Eisenberg, Esq.       Martin R. Joyce, Esq.        Andrew M. Faulkner, Esq.
  Simpson Thacher & Bartlett     The Chase Manhattan Bank    Skadden, Arps, Slate, Meagher
     425 Lexington Avenue            270 Park Avenue                  & Flom Llp
   New York, New York 10017      New York, New York 10017          919 Third Avenue
        (212) 455-2000                (212) 270-5918              New York, NY 10022
                                                                    (212) 735-2853
</TABLE>
                             ------------------
   APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon
as practicable on or after the effective date of the Registration
Statement.
   If the only securities being registered on this Form are to be offered
pursuant to dividend or interest reinvestment plans, please check the
following box. |_|
   If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, other than securities offered only in connection with dividend
or interest reinvestment plans, check the following box. |X|
   If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the
following box and list the Securities Act registration statement number of
the earlier effective registration statement for the same offering. |_|
   If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. |_|
   If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|
<TABLE>
<CAPTION>

                      CALCULATION OF REGISTRATION FEE
============================================================================================
  TITLE OF EACH   
      CLASS                                                   PROPOSED MAXIMUM   
 OF SECURITIES TO                       PROPOSED MAXIMUM       AGGREGATE        AMOUNT OF
        BE           AMOUNT TO BE     OFFERING PRICE PER       OFFERING        REGISTRATION
    REGISTERED      REGISTERED(1)(2)  UNIT OR SHARE (2)(3)     PRICE (3)(4)        FEE
- --------------------------------------------------------------------------------------------
<S>                     <C>                   <C>                <C>              <C> 
Asset Backed 
Certificates and
Asset Backed
Notes.............         -                   -                $1,000,000        $278
============================================================================================
</TABLE>

 (1)  If any registered securities are issued at an original issue discount,
 then such greater principal amount as shall result in an aggregate initial
 offering price of $1,000,000.  In no event will the aggregate initial
 offering price of securities registered hereunder exceed $1,000,000 or the
 equivalent thereof in one or more foreign currencies or composite
 currencies, including the euro. 
  
 (2)  Not specified as to each class of securities to be registered pursuant
 to General Instruction II.D of Form S-3 under the Securities Act. 
  
 (3)  The proposed maximum offering price per unit or share will be
 determined from time to time by the registrant in connection with, and at
 the time of, the issuance by the registrant of the securiteis registered
 hereunder. 
  
 (4)  Estimate solely for the purposes of computing the registration fee
 pursuant to Rule 457(o) of the Rules and Regulations of the Securities and
 Exchange Commission under the Securities Act. 

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

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS
REGISTRATION STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH
SECTION 8(A) OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION
STATEMENT SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.



                               EXPLANATORY NOTE

This Form S-3 Registration Statement (file no. 333-_____) includes, on
behalf of Chase Manhattan Bank USA, National Association (the "Bank"), as
originator of the trusts described herein, a base prospectus and two model
prospectus supplements. One model prospectus supplement describes an
offering by Chase Credit Card Master Trust of asset backed certificates.
The other model prospectus supplement describes an offering by Chase Credit
Card Owner Trust 1999-__ of asset backed notes. The prospectus and each
prospectus supplement have been prepared to comply with the "Plain English"
Rules (Release No. 33-7497), including Rule 421(b) and Rule 421(d) under
the Securities Act of 1933, as amended, and related revisions to Regulation
S-K and Form S-3 adopted by the Securities and Exchange Commission.



[FLAG UPPER RIGHT HAND CORNER]
A security is not a deposit and neither the securities nor the underlying
accounts or receivables or series certificates or notes are insured or
guaranteed by the Federal Deposit Insurance Corporation or any other
governmental agency.

[FLAG UPPER RIGHT HAND CORNER]
A certificate will represent an interest in the master trust only. A note
will be an obligation of an owner trust only. Neither certificates nor
notes will represent interests in or recourse obligations of Chase USA, the
servicer or any of their affiliates.

[FLAG UPPER RIGHT HAND CORNER]
This prospectus may be used to offer and sell any series of securities only
if accompanied by the prospectus supplement for that series.



[FLAG]
The information in this prospectus is not complete and may be changed. We
cannot sell these securities until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these securities and is not soliciting an offer to buy
these securities in any state where the offer or sale is not permitted.


SUBJECT TO COMPLETION, DATED ____________, 1999

Prospectus

CHASE CREDIT CARD MASTER TRUST
CHASE CREDIT CARD OWNER TRUSTS
Issuers

CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION
Transferor and Administrator of Owner Trusts

THE CHASE MANHATTAN BANK
Servicer of Master Trust

ASSET BACKED SECURITIES

THE MASTER TRUST-

o     may periodically issue asset backed certificates in one or more
      series, including series of asset backed certificates that will be
      sold to owner trusts and pledged to secure notes; and

o     will own receivables in a portfolio of consumer revolving credit card
      accounts and; other property described in this prospectus and in the
      prospectus supplement.

THE SECURITIES-

o     with respect to the certificates, will represent interests in the
      master trust and will be paid only from the assets of the master
      trust;

o     with respect to the notes, will be obligations of an owner trust and
      will be secured by the assets of that owner trust, including one or
      more certificates;

o     offered by this prospectus will be rated in one of the four highest
      rating categories by at least one nationally recognized statistical
      rating organization;

o     may have one or more forms of credit enhancement; and

o     will be issued as part of a designated series which may include one
      or more classes of securities.

The certificateholders will receive interest and principal payments from a
varying percentage of credit card account collections.

The noteholders will receive interest and principal as described in the
prospectus supplement. Each series of notes will be secured by a series
certificate issued by the master trust and purchased by the owner trust
that will issue the notes and any other assets described in such prospectus
supplement.


NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE SECURITIES OR DETERMINED
WHETHER THIS PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

                                   _______, 1999



                          TABLE OF CONTENTS

OVERVIEW OF THE INFORMATION IN THIS PROSPECTUS
   AND THE PROSPECTUS SUPPLEMENT....................................1

THE MASTER TRUST....................................................2

THE OWNER TRUSTS....................................................2

CHASE USA'S CREDIT CARD ACTIVITIES..................................3
General ............................................................3
Acquisition and Use of Credit Card
   Accounts ........................................................4
Billing and Payments................................................6
Collection of Delinquent Accounts...................................8
Description of FDR..................................................9
Interchange.........................................................9
Recoveries..........................................................9
Year 2000 Compliance................................................9

THE RECEIVABLES....................................................11

MATURITY CONSIDERATIONS............................................13
Series of Certificates.............................................13
Series of Notes....................................................14

CHASE USA..........................................................14

USE OF PROCEEDS....................................................15

DESCRIPTION OF THE SECURITIES......................................15
General............................................................15
Book-Entry Registration............................................17
Definitive Securities..............................................22

DESCRIPTION OF THE CERTIFICATES....................................23
General............................................................23
Interest Allocations...............................................25
Principal Allocations..............................................26
Revolving Period...................................................27
Controlled Amortization Period.....................................28
Principal Amortization Period......................................28
Accumulation Period................................................29
Rapid Accumulation Period..........................................29
Rapid Amortization Period..........................................30
Transfer and Assignment of Receivables.............................31
Exchanges..........................................................31
Representations and Warranties.....................................33
Addition of Trust Assets...........................................37
Removal of Accounts................................................39
Collection and Other Servicing Procedures..........................39
Discount Option....................................................40
Trust Accounts.....................................................40
Funding Period.....................................................41
Companion Series...................................................43
Investor Percentage and Transferor
   Percentage......................................................43
Application of Collections.........................................44
Shared Excess Finance Charge Collections...........................46
Shared Principal Collections.......................................47
Defaulted Receivables; Rebates and
   Fraudulent Charges; Investor Charge-
      Offs.........................................................47
Defeasance.........................................................48
Final Payment of Principal; Termination............................48
Pay Out Events.....................................................49
Servicing Compensation and Payment of
   Expenses........................................................50
Certain Matters Regarding the Transferor
      and the Servicer ............................................51
Servicer Default...................................................53
Reports to Certificateholders......................................54
Evidence as to Compliance..........................................55
Amendments.........................................................56
List of Certificateholders.........................................57
The Master Trust Trustees..........................................57

DESCRIPTION OF THE NOTES...........................................58
General............................................................58
Principal and Interest on the Notes................................58
The Indentures.....................................................59
Certain Covenants..................................................63
The Indenture Trustee..............................................64
Transfer and Assignment of the Series
   Certificate.....................................................65
Reports to Noteholders.............................................65
Certain Matters Regarding the Admini-
   strator.........................................................66
Amendment..........................................................66
Termination........................................................66

CREDIT ENHANCEMENT.................................................67
General............................................................67
Subordination......................................................68
Letter of Credit...................................................68
Cash Collateral Guaranty or Account ...............................68
Collateral Interest................................................69
Surety Bond or Insurance Policy....................................69
Spread Account.....................................................70
Reserve Account....................................................70

SECURITY RATINGS...................................................70

CERTAIN LEGAL ASPECTS OF THE RECEIVABLES...........................71
Transfer of Receivables ...........................................71
Certain Matters Relating to Receivership...........................72
Consumer Protection Laws...........................................74
Industry Litigation................................................75

TAX MATTERS........................................................75
General............................................................75
Tax Characterization of the Master Trust...........................77
Tax Considerations Relating to Certificate
      Owners.......................................................77
Tax Considerations Relating to Note
   Owners .........................................................80
Non-U.S. Security Owners...........................................82
Information Reporting and Backup
      Withholding..................................................85
State and Local Taxation...........................................86

EMPLOYEE BENEFIT PLAN CONSIDERATIONS...............................86
General............................................................86
Certain ERISA Considerations With
      Respect to Notes.............................................86
Certain ERISA Considerations With
      Respect to Certificates......................................88
PLAN OF DISTRIBUTION...............................................90

LEGAL MATTERS......................................................91

REPORTS TO SECURITYHOLDERS.........................................92

WHERE YOU CAN FIND MORE INFORMATION................................92

INDEX OF TERMS FOR PROSPECTUS......................................94



           OVERVIEW OF THE INFORMATION IN THIS PROSPECTUS
                    AND THE PROSPECTUS SUPPLEMENT

      We provide information to you about the securities in two separate
documents that progressively provide more detail: (a) this prospectus,
which provides general information, some of which may not apply to a
particular series of securities, including your series, and (b) the
prospectus supplement, which will describe the specific terms of your
series of securities, including:

      o     the type of securities offered;
      o     the timing and amount of interest and principal payments;
      o     information about the receivables;
      o     information about credit enhancement for each class;
      o     credit ratings; and
      o     the method for selling the securities.

      We have included a description of some of the basic terms and
characteristics of the securities that may be offered by this prospectus.
We have also included a description of any certificate offered by this
prospectus or sold to an owner trust to be pledged to secure notes. In
addition, we have included a description summarizing the terms and
provisions that would apply to all notes offered by this prospectus.

      If you are purchasing notes, you should review carefully the
descriptions of the certificates in this prospectus and the prospectus
supplement. The most significant asset of each owner trust will be a
certificate issued by the master trust and pledged to secure the notes of
the owner trust. The terms and provisions of that certificate will be
reflected in the terms and provisions of the notes secured by that
certificate.

      You should rely only on the information provided in this prospectus
and the prospectus supplement, including the information incorporated by
reference. We have not authorized anyone to provide you with different
information.

      We include cross-references in this prospectus and in the prospectus
supplement to captions in these materials where you can find further
related discussions. The preceding table of contents and the table of
contents included in the prospectus supplement provide the pages on which
these captions are located.

      You can find a listing of the pages where capitalized terms are
defined under the caption "Index of Terms for Prospectus" beginning on page
94 in this prospectus.



                          THE MASTER TRUST

      The Chase Credit Card Master Trust (the "MASTER TRUST") was formed
pursuant to a pooling and servicing agreement in accordance with the laws
of the State of New York (each such agreement, a "POOLING AND SERVICING
AGREEMENT") among Chase Manhattan Bank USA, National Association ("CHASE
USA" or the "BANK"), CMB, as Servicer of the Receivables, and The Bank of
New York, as trustee (the "MASTER TRUST TRUSTEE"). The Master Trust will
issue certificates, as specified in the related Prospectus Supplement
(collectively, the "CERTIFICATES") of one or more series (each, a "SERIES")
representing interests in such Master Trust in amounts, at prices and on
terms to be determined at the time of sale and to be set forth in a
supplement to this Prospectus (a "PROSPECTUS SUPPLEMENT"). The Master Trust
will not engage in any business activity other than acquiring and holding
Receivables, issuing Series of Certificates and the related certificate
that evidences the Transferor Interest (the "TRANSFEROR CERTIFICATE"),
making payments thereon and engaging in related activities (including, with
respect to any Series, obtaining any Enhancement and entering into an
Enhancement agreement relating thereto). As a consequence, the Master Trust
is not expected to have any need for additional capital resources other
than the assets of the Master Trust.


                          THE OWNER TRUSTS

      Each Chase Credit Card Owner Trust (each, an "OWNER TRUST") will be
formed as a statutory business trust under the laws of the State of
Delaware pursuant to a separate trust agreement (each such agreement, a
"TRUST AGREEMENT") for the purpose of issuing a Series of Asset Backed
Notes (collectively, the "NOTES") and conducting the activities described
herein and in the related Prospectus Supplement. On or before the relevant
Closing Date, the Transferor will deposit a Certificate issued by a Master
Trust (a "SERIES CERTIFICATE") in the Owner Trust, pursuant to a deposit
and administration agreement between the Bank and the Owner Trust (each
such agreement, a "DEPOSIT AND ADMINISTRATION AGREEMENT" ) as specified in
the related Prospectus Supplement. Each Series Certificate deposited in an
Owner Trust will be rated in one of the four highest rating categories by
at least one Rating Agency (as defined herein). Each Owner Trust will be
the Certificateholder a single Series Certificate. The descriptions of the
Certificates in this Prospectus and in the related Prospectus Supplement
are important to purchasers of Notes because the Series Certificate will be
the most significant asset of each Owner Trust, and the terms and
provisions of the Series Certificate, including the payment terms, will be
reflected in the terms and provisions of the Notes. Each Series of Notes
will be issued pursuant to the terms of an indenture (each such agreement,
an "INDENTURE" and, together with the Trust Agreement and Deposit and
Administration Agreement, the "NOTE DOCUMENTS") between the trustee acting
on behalf of the Owner Trust (the "OWNER TRUSTEE") and the trustee acting
on behalf of the noteholders of such series (the "INDENTURE TRUSTEE"). The
Notes will be secured by the Series Certificate and the other collateral,
if any, pledged by the Owner Trust to secure the Notes pursuant to the
Indenture, including, if so specified in the Prospectus Supplement, a bank
account (the "NOTE RESERVE ACCOUNT") established for the benefit of one or
more classes of noteholders.

      No Owner Trust will engage in any business activity other than
acquiring, holding and managing a Series Certificate and the other assets
of such Owner Trust and the proceeds therefrom, issuing a single Series of
Notes and making payments thereon, and engaging in other activities that
are necessary, suitable or convenient to accomplish the foregoing or are
incidental thereto or connected therewith.


                 CHASE USA'S CREDIT CARD ACTIVITIES

GENERAL

      The Bank Portfolio consists of MasterCard(R) and VISA(R)1 accounts
that were originated prior to June 1, 1996 (the "ACCOUNT TRANSFER DATE") by
Chemical Bank (the "OLD CHEMICAL BANK PORTFOLIO"), the portfolio of
MasterCard and VISA accounts that have been originated on and after the
Account Transfer Date by Chase USA and that were originated pursuant to a
co-branding arrangement which had been in place prior to the Account
Transfer Date between a third party and Chemical Bank or were originated
through applications made available to prospective cardholders at branch
banking facilities operated by Chemical Bank prior to the Account Transfer
Date (the "NEW CHEMICAL BANK PORTFOLIO," and together with the Old Chemical
Bank Portfolio, the "CHEMICAL BANK PORTFOLIO"), the MasterCard and VISA
accounts that were originated prior to the Account Transfer Date by Chase
USA (the "OLD CHASE PORTFOLIO") and the portfolio of MasterCard and VISA
accounts that have been originated on and after the Account Transfer Date
and that are not part of the New Chemical Bank Portfolio (the "NEW CHASE
PORTFOLIO" and, together with the Old Chase Portfolio, the "CHASE
PORTFOLIO"). The Chemical Bank Portfolio together with the Chase Portfolio
is herein referred to as the "BANK PORTFOLIO." On the Account Transfer
Date, the MasterCard and VISA accounts comprising the Chemical Bank
Portfolio were transferred from Chemical Bank to Chase USA.

      The receivables which the Bank will convey to the Master Trust
pursuant to the Pooling and Servicing Agreement (the "RECEIVABLES") have
been and will be generated from transactions made by holders of certain
VISA and MasterCard credit card accounts, including in each case co-branded
accounts (the "ACCOUNTS"). The Bank services these Accounts at its
facilities located in Hicksville, New York; Brooklyn, New York; Tempe,
Arizona; Tampa, Florida; and Matteson, Illinois. Certain data processing
and administrative functions associated with the servicing of the Bank
Portfolio are, performed through First Data Resources, Inc. ("FDR"). See "
- -- Description of FDR."

      Pursuant to a master pooling and servicing agreement dated as of June
1, 1991 between Chase USA, as seller and servicer, and Yasuda Bank and
Trust Company (U.S.A.) as trustee, the Chase Manhattan Credit Card Master
Trust (the "CHASE MANHATTAN TRUST") has issued several series of asset
backed certificates (each such series, a "CHASE MANHATTAN SERIES") --------
1 MasterCard(R) and VISA(R) are registered trademarks of MasterCARD
International Inc. and VISA U.S.A., Inc., respectively. evidencing
undivided interests in receivables generated by certain accounts in the
Chase Portfolio (the "SECURITIZED CHASE PORTFOLIO"). As long as any Chase
Manhattan Series remains outstanding, receivables in accounts which remain
in the Securitized Chase Portfolio will not be available for addition to
the Master Trust although, subject to the satisfaction of certain
conditions, the Transferor would be permitted to add Participations in the
Chase Manhattan Trust to the assets of the Master Trust. See "Description
of the Securities--Addition of Trust Assets."

      Accounts in the Chase Portfolio which are not in the Securitized
Chase Portfolio have been added and are expected to be added in the future
and accounts in the New Chase Portfolio are expected, at some time in the
future, to the Master Trust. There can be no assurance, however, that such
accounts will be added or that, if added, the receivables in such accounts
will constitute a material portion of the Receivables in the Master Trust.

      In addition, accounts in the Chase Portfolio, the Chemical Bank
Portfolio and the New Chase Portfolio were originated under policies and
procedures which differed from each other in certain respects. The Bank
does not expect any of these differences to have a material adverse effect
on the credit quality of the Receivables in the Master Trust or on the
interests of the holders of the Securities (the "SECURITYHOLDERS").

ACQUISITION AND USE OF CREDIT CARD ACCOUNTS

      The Accounts were generated under the VISA U.S.A., Inc. ("VISA") or
MasterCard International Inc. ("MASTERCARD INTERNATIONAL") programs and
were originated, purchased by, or otherwise transferred to, the Bank. The
Bank is a member of VISA and of MasterCard International. VISA and
MasterCard International license their respective marks permitting
financial institutions to issue credit cards to their customers. In
addition, VISA and MasterCard International provide clearing services
facilitating exchange of payments among member institutions and networks
linking members' credit authorization systems.

      The VISA and MasterCard credit cards are issued as part of the
worldwide VISA and MasterCard International systems, and transactions
creating the receivables through the use of the credit cards are processed
through the VISA and MasterCard International authorization and settlement
systems.

      The VISA and MasterCard credit cards from which the Accounts were
established may be used to purchase merchandise and services, to obtain
cash advances and to consolidate and transfer account balances from other
credit cards. Cardholders make purchases when using a credit card to buy
merchandise or services. A cash advance is made when a credit card is used
to obtain cash from a financial institution, from an automated teller
machine, by a check drawn on an Account or through the use of overdraft
protection. Amounts due with respect to purchases, cash advances and
transfers of account balances will be included in the Receivables.

      The VISA and MasterCard credit card accounts owned by the Bank were
principally generated through: (a) direct mail and telemarketing
solicitation for accounts on a pre-screened credit basis, (b) applications
mailed directly to prospective cardholders, (c) applications made available
to prospective cardholders at the Bank's branch banking facilities and
point of sale outlets, (d) applications generated by advertising on
television, radio and in magazines and on the internet and (e) purchases of
accounts from other credit card issuers.

      In each case where an account is generated through an application,
the Bank reviews the application for completeness and creditworthiness.
Applications provide information to the Bank on the applicant's employment
history, income and residence status. In addition to reviewing the
application, the Bank obtains a credit report issued by an independent
credit reporting agency with respect to the applicant. In the event there
are discrepancies between the application and the credit report, the Bank
may resolve the inconsistency regarding the applicant by contacting
employers or credit references. The Bank generally evaluates the ability of
an applicant for a VISA or MasterCard credit card account to repay credit
card balances by applying a credit scoring system using models developed by
independent consulting firms and proprietary models and data. Credit
scoring is intended to provide a general indication, based on the
information available, including data provided from applications and credit
bureaus, of the applicant's likelihood to repay his or her obligations.
Credit scoring assigns values to the information provided in each
applicant's application and credit bureau report and then estimates the
associated credit risk. The score at which an applicant will be approved
correlates to the Bank's credit risk tolerance at the time of approval. The
Bank's personnel and outside consultants regularly review the predictive
accuracy of the scoring models.

      Once an application to open an account is approved an initial credit
limit is established for the account based on the applicant's credit score
and the applicant's level of income. At least once per year a systematic
evaluation of cardholder payment and behavioral information is used to
determine eligibility for automatic credit line adjustments. Credit limits
may also be adjusted at the request of the applicant, subject to the Bank's
independent evaluation of the applicant's payment and usage history.

      The Bank also generates new accounts through direct mail and
telemarketing solicitation campaigns directed at individuals who have been
pre-screened by the Bank. A list of prospects from a variety of sources are
screened at one or more credit bureaus in accordance with the Bank's credit
criteria, including previous payment patterns and longevity of account
relationships. Individuals qualifying for pre-screened direct mail or
telemarketing solicitation are conditionally offered the Bank's credit card
without having to complete a detailed application. Various credit limits
are offered to members of the group being solicited, which are based upon
the prospective cardholder's credit profile and the level of existing and
potential indebtedness relative to inferred income based on geographic and
demographic characteristics.

      Each cardholder is subject to an agreement governing the terms and
conditions of the accounts. Pursuant to such agreement, the Bank reserves
the right to change or terminate any terms, conditions, services or
features of the accounts (including increasing or decreasing periodic
finance charges, other charges or minimum payments) and to sell or transfer
the accounts and any amounts owed on such accounts to another creditor.

      The Bank has added, and may continue to add, accounts to its
portfolio by purchasing credit card accounts from other financial
institutions. Credit card accounts that have been purchased by the Bank
were originally opened using criteria established by the institution from
which the accounts were purchased or by the institution from which the
selling institution originally purchased the accounts and may not have been
subject to the same level of credit review as accounts established by the
Bank. Following acquisition, purchased accounts are evaluated against the
same criteria utilized by the Bank to maintain Bank-originated accounts to
determine whether any of the purchased accounts should be closed
immediately. Any of the purchased accounts failing the criteria are closed
and no further purchases or cash advances are authorized. All other such
accounts remain open, subject to the same criteria the Bank uses to
evaluate Bank-originated accounts. The credit limits on such accounts are
based initially on the limits established or maintained by the selling
institution. Following acquisition, credit limits on purchased accounts
will be adjusted based on the criteria applied to Bank-originated accounts.

BILLING AND PAYMENTS

      The Accounts have various billing and payment structures, including
varying minimum payment levels and fees. Monthly billing statements are
sent by the Bank to cardholders. The following information reflects the
current billing and payment characteristics of the Accounts.

      When an account is established, it is randomly assigned to a billing
cycle. Currently, there are 20 billing cycles. Each billing cycle has a
separate monthly billing date at which time the activity in the related
accounts during the month ending on such billing date are processed and
billed to cardholders.

      The Bank generally determines the minimum monthly payment with
respect to the accounts by multiplying the combined new balance of
purchases and cash advances, less any disputed amounts, by 2.000% (1/50
expressed as a percentage). If the amount so calculated is less than
$10.00, it is increased to $10.00. The sum of such amount and any past due
amounts equals the minimum payment amount. The minimum payment, however, is
never more than the new balance.

      A daily periodic finance charge is assessed on certain Principal
Receivables for each billing cycle. Daily periodic finance charges for a
billing cycle are not assessed on Principal Receivables which arise from
new purchases made during such billing cycle if (i) on the first day of
such billing cycle there was no purchase balance outstanding, (ii) the
purchase balance outstanding on the first day of such billing cycle is paid
in full during such billing cycle or (iii) on the last day of such billing
cycle there is no purchase balance outstanding. The daily periodic finance
charge assessed on cash advances and applicable purchase balances is
calculated by multiplying (i) the average daily cash advance and applicable
purchase balance during the billing cycle by (ii) the applicable daily
periodic finance charge by (iii) the number of days in the billing cycle.
In calculating the daily cash advance and purchase balance on each day the
Bank will add the interest amount accrued on the previous day's ending
balance of the daily cash advance and purchase balance. Cash advances are
included in the average daily cash advance balance and purchases are
included in the average daily purchase balance from the date such advance
or purchase occurs or, in certain circumstances, on the first day of the
billing cycle following the billing cycle in which such advance or purchase
occurs. The annual percentage rate for fixed rate accounts generally ranges
from 9.9% per annum to 19.8% per annum. The current annual percentage rate
for variable rate accounts is based on The Wall Street Journal prime rate
plus a spread generally ranging from 4.4% to 13.99%. The Bank also offers
temporary promotional rates and promotional rates on transferred balances;
and, under certain circumstances, the periodic finance charges on a limited
number of accounts may be either greater than or less than those assessed
by the Bank generally. To the extent that the amount of any finance charge
applicable to a purchase balance is less than $0.50, the Bank increases
such amount to $0.50.

      The Bank charges annual membership fees on accounts originated
pursuant to certain of its solicitations while certain other accounts carry
no annual membership fee. For those Accounts with an annual membership fee,
such fee is generally $20.00 for regular accounts, $40.00 for premium fixed
rate accounts and $45.00 for premium variable rate accounts. The Bank may
waive the annual membership fees, or a portion thereof, in connection with
solicitations of new accounts (and has done so for portions of recent
solicitations) or when the Bank determines a waiver to be necessary to
operate its credit card business on a competitive basis. In addition to the
annual membership fee, the Bank may charge accounts certain other fees
generally at the rates specified below, including: (i) a late fee of $29.00
with respect to any unpaid monthly payment if the Bank does not receive the
required minimum monthly payment by the payment due date set forth on the
monthly billing statement; (ii) a cash advance fee of 3.0% of the amount of
each cash advance, but such cash advance fee shall not be less than $3.00;
(iii) a fee of $29.00 for each check written on an account (a cash advance)
which is returned to the Bank as a result of the account being delinquent,
overdrawn or closed; (iv) a fee of $29.00 with respect to each check
submitted by a cardholder in payment of an account which is dishonored and
(v) an overlimit charge of $29.00 if, at the end of the billing cycle, the
total amount owed for principal and finance charges, in respect of
purchases and cash advances exceeds the cardholder's credit line.

      Payments by cardholders to the Bank on the Accounts are processed and
applied first to any billed and unpaid finance charges and then to billed
and unpaid transactions in the order determined by the Bank. Any excess is
applied to unbilled transactions in the order determined by the Bank and
then to unbilled finance charges. There can be no assurance that periodic
finance charges, fees and other charges will remain at current levels in
the future.

COLLECTION OF DELINQUENT ACCOUNTS

      The Bank considers an account delinquent if a payment due thereunder
is not received by the Bank by the payment due date shown on the statement
on which the amount is first stated to be due. The Bank classifies an
account as "over limit" if its posted balance exceeds its credit limit.

      Efforts to collect delinquent credit card receivables are made by the
Bank's personnel and collection agencies and attorneys retained by the
Bank. Collection procedures are determined by an adaptive risk control
system that uses statistical models and basic account financial information
to determine the steps to be followed at various stages of delinquency.
Generally, the Bank includes a request for payment of overdue amounts on
billing statements issued after the account becomes delinquent. In
addition, after a period determined by the risk control system, the Bank
mails a separate notice to the cardholder notifying him or her of the
delinquency and possible revocation of the credit card and requesting
payment of the delinquent amount. Collection personnel generally initiate
telephone contact with cardholders whose credit card accounts have become
30 days or more delinquent. In the event that initial telephone contact
fails to resolve the delinquency, the Bank continues to contact the
cardholder by telephone and by mail. Based upon the risk control system,
the Bank may suspend an account as early as the date on which such account
becomes 30 days or more delinquent and generally does so by the time the
account becomes 50 days delinquent. One hundred days after an account
becomes delinquent the credit card is automatically canceled. Based on the
Bank's analysis of a cardholder's behavior through the risk control system,
the Bank may take any or all of the above actions at an earlier point in
time. In some cases, depending on the financial profile of the cardholder
and the stated reason for and magnitude of a delinquency, the Bank may
enter into arrangements with a delinquent cardholder to extend or otherwise
change the payment schedule.

      The Bank's policy is to charge off an account during the billing
cycle immediately following the cycle in which such account became one
hundred fifty (150) days delinquent. If the Bank receives notice that a
cardholder is the subject of a bankruptcy proceeding, the Bank charges off
such cardholder's account upon the earlier of seventy-five (75) days after
receipt of such notice and the time period set forth in the previous
sentence. On February 10, 1999, the Federal Financial Institutions
Examination Council ("FFIEC") adopted a revised Uniform Retail Credit
Classification and Account Management Policy, which recommends that all
U.S. banks and thrift institutions should charge off accounts of obligors
who declare bankruptcy within 60 days of receipt of notification of filing
from the bankruptcy court, and that such charge offs should be implemented
with respect to reporting for the year ending December 31, 2000. Chase USA
expects that the implementation of a revised charge off policy as
recommended by the FFIEC would cause a temporary increase in charge-offs,
but would not materially affect the certificateholders.

      Under the terms of the Pooling and Servicing Agreement, Recoveries
may be included in the assets of the Master Trust to the extent, if any,
specified in the applicable Series Supplement for any Series of
Certificates.

DESCRIPTION OF FDR

      FDR is located in Omaha, Nebraska and provides computer data
processing services primarily to the bankcard industry. FDR is a subsidiary
of First Data Corp.

INTERCHANGE

      Creditors participating in the VISA and MasterCard associations
receive certain fees ("INTERCHANGE") as partial compensation for taking
credit risk, absorbing fraud losses and funding receivables for a limited
period prior to initial billing. Under the VISA and MasterCard systems, a
portion of Interchange in connection with cardholder charges for goods and
services is passed from banks which clear the transactions for merchants to
credit card issuing banks. Interchange fees are set annually by MasterCard
and VISA and are based on the number of credit card transactions and the
amount charged per transaction. MasterCard and VISA may from time to time
change the amount of Interchange reimbursed to banks issuing their credit
cards. The Transferor will be required, pursuant to the terms of the
Pooling and Servicing Agreement, to transfer to the Master Trust a
percentage of Interchange. Interchange will be allocated to the Master
Trust, on the basis of the percentage equivalent of the ratio which the
amount of purchases of merchandise and services relating to the Accounts
made during such Monthly Period bears to the total amount of purchases of
merchandise and services relating to the Bank Portfolio with respect to
such Monthly Period. Interchange allocated to the Master Trust will be
treated as collections of Finance Charge Receivables.

RECOVERIES

      The Transferor will be required, pursuant to the terms of the Pooling
and Servicing Agreement, to transfer to the Master Trust a percentage of
the recoveries on charged-off accounts in the Bank Portfolio ("RECOVERIES")
received each month. Recoveries will be allocated to the Master Trust on
the basis of the percentage equivalent of the ratio that the Principal
Receivables in the Defaulted Accounts for such Monthly Period bears to the
aggregate amount of principal receivables in the Bank Portfolio which were
charged-off by the Servicer as uncollectible for such Monthly Period or
shorter period. Recoveries allocated to the Master Trust will be treated as
collections of Finance Charge Receivables.

YEAR 2000 COMPLIANCE

      Year 2000 efforts for Chase USA are being coordinated, managed and
monitored as part of the Year 2000 efforts of The Chase Manhattan
Corporation (the "CORPORATION") by the Corporation's Year 2000 Enterprise
Program Office (the "PROGRAM OFFICE"). The Program Office reports directly
to the Executive Committee of the Corporation and is responsible for the
Corporation's Year 2000 remediation efforts, on a global basis, both
technical and business-related. In addition, a Year 2000 Core Team (the
"CORE TEAM"), consisting of senior managers from internal audit, technology
risk and control, financial management and control, the technology
infrastructure division, legal and the Program Office, provides independent
oversight of the process. The Core Team, which also reports directly to the
Corporation's Executive Committee, is charged with identifying key risks
and ensuring necessary management attention for timely resolution of
project issues.

      The Corporation's Year 2000 Program continues to evolve. On January
1, 1999, the Corporation established a Year 2000 Business Risk Council,
comprised of approximately 20 senior business leaders--line managers, risk
managers, and representatives of key staff functions--to identify potential
Year 2000 business risks, coordinate planning and readiness efforts, refine
contingency plans for Year 2000, and establish a Year 2000 command center
structure and rapid response teams.

      The Corporation's Year 2000 Program is tracked against well-defined
milestones. The Corporation completed its inventory and assessment phases
on schedule on September 30, 1997, identifying affected hardware and
software, prioritizing tasks and establishing implementation plans. The
Corporation identified 97 business software applications (30 of which are
provided by third-party vendors) related to the cardmember services
functions of Chase USA as requiring Year 2000 remediation. At December 31,
1998, 65 of the 67 internal applications related to the cardmember services
operations of Chase USA, and 26 of the 30 third party applications, had
been remediated. The remaining six applications, which Chase USA and the
Corporation do not believe to be "mission critical," are in the process of
being remediated and are on schedule to be Year 2000 compliant by March
1999, in the case of the two internal applications, and June 30, 1999, in
the case of the four third party applications.

      In addition, each of Chase USA's third party service providers has
been contacted to determine its Year 2000 readiness and establish a testing
schedule. In many cases (including with FDR) testing has begun and testing
with all such third party service providers (including additional testing
with FDR) is scheduled throughout 1999. The Corporation also expects to
continue to participate in tests organized by major industry and
governmental infrastructure organizations as they are scheduled during the
remainder of 1999. These include tests with the VISA and MasterCard
associations, which began in January 1999.

      At September 30, 1998, the Corporation's estimate for Year 2000
remediation costs for 1997-1999 was approximately $363 million. None of
these costs will be borne by the Master Trust.

      In its normal course of business, the Corporation manages many types
of risk. The Corporation recognizes that the risks presented by Year 2000
are unique given the pervasive nature of the problem and the higher
likelihood that Year 2000 risk may present itself in multiple, simultaneous
impacts. Because of this, the Corporation has adjusted and will continue to
adjust its risk management processes and contingency plans to take the most
probable anticipated effects into account. In this regard, the Corporation
has begun its event planning for the Year 2000 with the goal of preventing
or mitigating potential disruptions. The Corporation's Year 2000 event
planning includes creation of command centers; performance of dress
rehearsals and simulation modeling for various possible business and
operational risks; establishment of special rapid response technology
teams; scheduling of availability of key personnel; additional training and
testing activities; and the establishment of rapid decision processes.

      The Corporation's expectations for completion of its Year 2000
remediation and testing efforts, the anticipated costs to complete the
project and the anticipated business, operational and financial risks to
the Corporation, Chase USA and the Master Trust are subject to a number of
uncertainties. Any failures by the VISA or MasterCard associations, FDR or
other service providers to implement successfully their Year 2000
remediation plans could adversely impact the timing of collections on the
Receivables. A large number of similar failures by account obligors, banks
and other financial institutions or other participants in the national
payments system could also adversely affect the timing of collections on
the Receivables. If collections that normally would have been received in
any particular month are delayed, the portfolio yield for that month will
be reduced to that extent. Any such reduction would increase the likelihood
of a pay out event resulting from insufficient portfolio yield.


                                THE RECEIVABLES

      The assets of the Master Trust will include receivables arising under
certain MasterCard(R) and VISA(R) revolving credit card accounts selected
from the TrusT Portfolio and all monies due or to become due in payment of
the Receivables, all proceeds of the Receivables and proceeds of any credit
insurance policies relating to the Receivables, and may include the right
to receive Interchange and Recoveries, if any, allocable to the Master
Trust and all monies on deposit in certain bank accounts of the Master
Trust (including any permitted investments in which any such monies are
invested, but excluding investment earnings on such amounts unless
otherwise specified in the related Prospectus Supplement), and any
Enhancement with respect to any particular Series or Class, as described in
the related Prospectus Supplement. Interchange consists of certain fees
received by the Transferor from VISA and MasterCard as partial compensation
for taking credit risk, absorbing fraud losses and funding receivables for
a limited period prior to initial billing. The term "ENHANCEMENT" means,
with respect to any Series or Class of Certificates or Notes, any Credit
Enhancement, guaranteed rate agreement, maturity liquidity facility,
interest rate cap agreement, interest rate swap agreement, currency swap
agreement or other similar arrangement for the benefit of the
Securityholders of such Series or Class.

      The Receivables will consist of amounts charged by cardholders for
goods and services, cash advances and consolidation or transfer of balances
from other credit cards (the "PRINCIPAL RECEIVABLES"), plus the related
periodic finance charges and amounts charged to the Accounts in respect of
certain credit card fees, including cash advance fees, late fees and annual
membership fees (the "FINANCE CHARGE RECEIVABLES"); provided, however, that
if the Transferor exercises the Discount Option with respect to the Master
Trust, an amount equal to the product of the Discount Percentage and the
amount of Receivables arising in the related accounts on and after the date
such option is exercised that otherwise would be Principal Receivables will
be treated as Finance Charge Receivables. See "Description of the
Certificates -- Discount Option." Recoveries and Interchange allocable to
the Master Trust will be treated as Finance Charge Receivables. See "Chase
USA's Credit Card Activities -- Interchange" and "-- Recoveries."

      The Receivables conveyed to the Master Trust will arise in Accounts
selected from the Bank Portfolio on the basis of criteria set forth in the
Pooling and Servicing Agreement and described in the related Prospectus
Supplement as applied initially on the date (the "CUT-OFF DATE") specified
in the related Prospectus Supplement and, with respect to additional
eligible revolving credit card accounts to be included as Accounts
("ADDITIONAL ACCOUNTS"), as of the related date of their designation (the
"TRUST PORTFOLIO"). The Transferor will have the right (subject to certain
limitations and conditions set forth in the Pooling and Servicing
Agreement), and in some circumstances will be obligated, to designate from
time to time Additional Accounts and to transfer to the Master Trust all
Receivables of such Additional Accounts, whether such Receivables are then
existing or thereafter created, or to transfer to such Master Trust
Participations in lieu of such Receivables or in addition thereto. Any
Additional Accounts designated pursuant to the Pooling and Servicing
Agreement must be Eligible Accounts as of the date the Transferor
designates such accounts as Additional Accounts. Furthermore, pursuant to
the Pooling and Servicing Agreement, the Transferor has the right (subject
to certain limitations and conditions) to designate certain Accounts and to
accept the conveyance of all the receivables in such accounts (the "REMOVED
ACCOUNTS"), whether such Receivables are then existing or thereafter
created, and to require the Master Trust Trustee to reconvey all
receivables in such Removed Accounts to the Transferor, whether such
Receivables are then existing or thereafter created. Throughout the term of
the Master Trust, the related Accounts from which the Receivables arise
will be the Accounts designated by the Transferor on the relevant Cut-Off
Date plus any Additional Accounts minus any Removed Accounts. With respect
to each Series of Securities, the Transferor will represent and warrant to
the Master Trust that, as of the date of issuance of the related Series
(the "CLOSING DATE") and the date Receivables are conveyed to the Master
Trust, such Receivables meet certain eligibility requirements. See
"Description of the Certificates -- Representations and Warranties."

      The Prospectus Supplement relating to each Series of Securities will
provide certain information about the Trust Portfolio as of the date
specified. Such information will include, but not be limited to, the amount
of Principal Receivables, the amount of Finance Charge Receivables, the
range of principal balances of the Accounts and the average thereof, the
range of credit limits of the Accounts and the average thereof, the
geographic distribution of the Accounts, the types of Accounts and
delinquency statistics relating to the Accounts.


                            MATURITY CONSIDERATIONS

SERIES OF CERTIFICATES

      Unless otherwise specified in the related Prospectus Supplement, for
each Series of Certificates, following the Revolving Period, collections of
Principal Receivables are expected to be distributed to holders of
Certificates (the "CERTIFICATEHOLDERS") of such Series or any specified
class of Certificates (each, a "CLASS") thereof on each specified
Distribution Date during the Controlled Amortization Period or the
Principal Amortization Period (each, an "AMORTIZATION PERIOD"), or are
expected to be accumulated during a Controlled Accumulation Period for
payment to Certificateholders of such Series or any specified Class thereof
on a Scheduled Payment Date. Under certain limited circumstances if so
specified in the Prospectus Supplement, following the occurrence of a Pay
Out Event, a Rapid Accumulation Period (collectively with the Controlled
Accumulation Period, an "ACCUMULATION Period") will occur; provided,
however, that, if the Rapid Amortization Period commences, collections of
Principal Receivables will be paid to Certificateholders in the manner
described herein and in the related Prospectus Supplement. The related
Prospectus Supplement will specify when the Controlled Amortization Period,
the Principal Amortization Period or Accumulation Period, as applicable,
will commence, the principal payments expected or available to be received
or accumulated during such Controlled Amortization Period, Principal
Amortization Period or Accumulation Period, or on the Scheduled Payment
Date, as applicable, the manner and priority of principal accumulations and
payments among the Classes of a Series of Certificates, the payment rate
assumptions on which such expected principal accumulations and payments are
based and the Pay Out Events which, if any were to occur, would lead to the
commencement of a Rapid Amortization Period or, if so specified in the
related Prospectus Supplement, a Rapid Accumulation Period.

      No assurance can be given, however, that the Principal Receivables
allocated to be paid to Certificateholders or the holders of any specified
Class thereof will be available for distribution or accumulation for
payment to Certificateholders on each Distribution Date during the
Controlled Amortization Period, the Principal Amortization Period or
Accumulation Period, or on the Scheduled Payment Date, as applicable. In
addition, the Transferor can give no assurance that the payment rate
assumptions for any Series of Certificates will prove to be correct. The
related Prospectus Supplement will provide certain historical data relating
to payments by cardholders, total charge-offs and other related information
relating to the Trust Portfolio. There can be no assurance that future
events will be consistent with such historical data.

      The amount of collections of Receivables may vary from month to month
due to seasonal variations, general economic conditions and payment habits
of individual cardholders. There can be no assurance that collections of
Principal Receivables with respect to any Trust Portfolio, and thus the
rate at which the related Certificateholders could expect to receive or
accumulate payments of principal on their Certificates during a Principal
Amortization Period, Controlled Amortization Period or Rapid Amortization
Period (each, an "AMORTIZATION PERIOD") or an Accumulation Period, or on
any Scheduled Payment Date, as applicable, will be similar to any
historical experience set forth in a related Prospectus Supplement. If a
Pay Out Event occurs, the average life and maturity of such Series of
Certificates could be significantly reduced.

      The actual payment rate for any Series of Certificates may be slower
than the payment rate used to determine the amount of collections of
Principal Receivables scheduled or available to be distributed or
accumulated for later payment to Certificateholders or any specified Class
thereof during the Controlled Amortization Period, the Principal
Amortization Period or Accumulation Period or on the Scheduled Payment
Date, as applicable, or a Pay Out Event may occur which would initiate the
Rapid Amortization Period. There can be no assurance that the actual number
of months elapsed from the date of issuance of such Series of Certificates
to the final Distribution Date with respect to the Certificates will equal
the expected number of months. In addition if, after the issuance of a
Series of Certificates, a related Companion Series is issued and a Rapid
Amortization Period or Rapid Accumulation Period commences, payments to the
Holders of such Series may be delayed. See "Description of the Certificates
- -- Companion Series."

SERIES OF NOTES

      Each Series of Notes will be secured by the pledge by the Owner Trust
of a Series Certificate. The considerations described above with respect to
the payment of the Certificates will apply with respect to the repayment of
the Notes. If a Pay Out Event with respect to a Series Certificate occurs,
principal may be paid earlier than scheduled with respect to the Notes. In
addition, the Notes may be repaid earlier than their scheduled final
payment date upon the occurrence of an Event of Default. See "Description
of the Notes -- the Indenture -- Events of Default; Rights Upon Event of
Default."


                                   CHASE USA

      Chase USA, a wholly-owned banking subsidiary of the Corporation, was
formed in 1982 and is headquartered in Wilmington, Delaware. Chase USA is
currently chartered as a national bank and as such is regulated primarily
by the United States Comptroller of the Currency (the "COMPTROLLER"). Chase
USA's activities are predominantly related to credit card lending and other
forms of consumer lending.

      The Corporation is a bank holding company the principal bank
subsidiary of which is The Chase Manhattan Bank, a New York State bank.

      The "TRANSFEROR" shall mean (a) with respect to the time period prior
to June 1, 1996, CMB (formerly known as Chemical Bank), (b) with respect to
the time period beginning on June 1, 1996, Chase USA or (c) such other
entity as identified in the applicable Prospectus Supplement. The principal
executive office of Chase USA is located at 802 Delaware Avenue,
Wilmington, Delaware 19801, telephone number (302) 575-5000.


                                USE OF PROCEEDS

      Unless otherwise specified in the related Prospectus Supplement, the
net proceeds from the sale of each Series of Certificates offered hereby
will be paid to the Transferor.

      With respect to each Series of Notes, the Transferor will deposit a
Series Certificate in an Owner Trust and, in exchange therefor, receive a
Series of Notes. Unless otherwise specified in the related Prospectus
Supplement, the net proceeds from the initial sale of each Series of Notes
offered hereby will be paid to the Transferor.

      Unless otherwise specified in the related Prospectus Supplement, the
Transferor will use such proceeds for its general corporate purposes.


                         DESCRIPTION OF THE SECURITIES

      The Certificates of the Master Trust and the Notes of each Owner
Trust offered hereby and pursuant to the related Prospectus Supplement
(referred to herein collectively as the "SECURITIES") will be issued in
Series. Each Series of Certificates will represent an interest in the
Master Trust other than the interests represented by any other Series of
Certificates issued by the Master Trust (which may include Series offered
pursuant to this Prospectus) and the Transferor Certificate. Each Series of
Certificates will be issued pursuant to the Pooling and Servicing Agreement
entered into by the Bank and the Master Trust Trustee and a series
supplement (a "SERIES SUPPLEMENT") to the Pooling and Servicing Agreement.
Each Series of Notes will be an obligation of a specified Owner Trust, the
assets of which will consist primarily of a Series Certificate issued by a
specified Master Trust. Each Series of Notes will be issued pursuant to an
Indenture entered into by the Owner Trustee and the Indenture Trustee of
such Owner Trust. The Prospectus Supplement for each Series will describe
any provisions of the Note Documents which may differ materially from the
Note Documents filed as exhibits to the Registration Statement. The
following is a summary of the provisions common to each Series of
Securities. The summaries are qualified in their entirety by reference to
the provisions of the Pooling and Servicing Agreement and Series Supplement
and, with respect to any Series of Notes, the related Note Documents.

GENERAL

      Each Series of Securities may consist of one or more Classes, one or
more of which may be senior securities ("SENIOR SECURITIES") and one or
more of which may be subordinated securities ("SUBORDINATED SECURITIES").
Each Class of a Series will evidence the right to receive a specified
portion of amounts collected by the Master Trust in respect of the Finance
Charge Receivables and/or the Principal Receivables. The Securities of a
Class may differ from Securities of other Classes of the same Series in,
among other things, the amounts of Finance Charge Receivables and/or
Principal Receivables allocable to such class of Securities, maturity date,
interest rate per annum (with respect to a Certificate which is not
deposited in an Owner Trust and pledged to secure a series of Notes, the
"CERTIFICATE RATE"); with respect to a note, the "NOTE RATE"; and each of
the Certificate Rate and the Note Rate, a "SECURITY RATE") and the
availability of Enhancement.

      For each Series of Securities, allocations and payments of Finance
Charge Receivables, and Principal Receivables will be made on Distribution
Dates specified in the related Prospectus Supplement to Securityholders in
whose names the Securities were registered on the record dates (each, a
"RECORD DATE") specified in the related Prospectus Supplement. Such amounts
will be distributed to Securityholders in the amounts, for the periods and
on the dates specified in the related Prospectus Supplement.

      Unless otherwise specified in the related Prospectus Supplement,
Securities of each Series offered hereby initially will be represented by
certificates or notes registered in the name of the nominee of DTC
(together with any successor depository selected by the Bank, the
"DEPOSITORY") except as set forth below. Unless otherwise specified in the
related Prospectus Supplement, beneficial interests in the Securities
offered hereby will be available for purchase in minimum denominations of
$1,000 and integral multiples thereof in book-entry form only. The
Transferor has been informed by DTC that DTC's nominee will be Cede & Co.
("CEDE"). Accordingly, Cede is expected to be the holder of record of each
Series of Securities. No owner of beneficial interests in the Securities (a
"SECURITIES OWNER") acquiring an interest in the Securities will be
entitled to receive a certificate representing such person's interest in
the Securities. Unless and until Securities in fully registered,
certificated form ("DEFINITIVE SECURITIES") are issued for any Series under
the limited circumstances described herein, all references herein to
actions by Securityholders shall refer to actions taken by DTC upon
instructions from DTC Participants (as defined below), and all references
herein to distributions, notices, reports and statements to Securityholders
shall refer to distributions, notices, reports and statements to DTC or
Cede, as the registered holder of the Securities, as the case may be, for
distribution to Securities Owners in accordance with DTC procedures. See
"-- Book-Entry Registration" and "-- Definitive SecuritieS."

      If so specified in the Prospectus Supplement relating to a Series,
application will be made to list the Securities of such Series, or one or
more Classes thereof, on the Luxembourg Stock Exchange, or all or a portion
of such Series or Classes thereof on any other specified exchange.

BOOK-ENTRY REGISTRATION

      Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Securities, Securityholders may hold their
Securities through DTC (in the United States) or Cedelbank or Euroclear (in
Europe) if they are participants of such systems, or indirectly through
organizations that are participants in such systems.

      Cede, as nominee for DTC, will hold the global Securities. Cedelbank
and Euroclear will hold omnibus positions on behalf of the Cedelbank
Customers and the Euroclear Participants, respectively, through customers'
securities accounts in Cedelbank's and Euroclear's names on the books of
their respective depositaries (collectively, the "DEPOSITARIES") which in
turn will hold such positions in customers' securities accounts in the
Depositaries' names on the books of DTC.

      DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking organization" within the meaning of the New York
Banking Law, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code and
a "clearing agency" registered pursuant to the provisions of Section 17A of
the Securities Exchange Act of 1934, as amended (the "EXCHANGE ACT"). DTC
holds securities that its participating organizations ("DTC PARTICIPANTS")
deposit with DTC. DTC also facilitates the clearance and settlement among
DTC Participants of securities transactions, such as transfers and pledges,
in deposited securities through electronic book-entry changes in DTC
Participants' accounts, thereby eliminating the need for physical movement
of securities certificates. DTC Participants include securities brokers and
dealers, banks, trust companies and clearing corporations and may include
certain other organizations. DTC is owned by a number of its DTC
Participants and the New York Stock Exchange, Inc., the American Stock
Exchange, Inc. and the National Association of Securities Dealers, Inc.
Indirect access to the DTC system is also available to others such as
securities brokers and dealers, banks, and trust companies that clear
through or maintain a custodial relationship with a DTC Participant, either
directly or indirectly ("INDIRECT PARTICIPANTS"). The rules applicable to
DTC and its DTC Participants are on file with the Securities and Exchange
Commission (the "SEC").

      DTC management is aware that some computer applications and systems
used for processing data were written using two digits rather than four to
define the applicable year, and therefore may not recognize a date using
"00" as the year 2000. This could result in the inability of these systems
to properly process transactions with dates in the year 2000 and
thereafter. DTC has developed and is implementing a program to address this
problem so that its applications and systems as the same relate to the
timely payment of distributions (including principal and interest payments)
to Securityholders, book-entry deliveries and settlement of trades within
DTC continue to function properly. This program includes a technical
assessment and a remediation plan, each of which is complete. Additionally,
DTC plans to implement a testing phase of this program which is expected to
be completed within appropriate time frames.

      In addition, DTC is contacting (and will continue to contact) third
party vendors that provide services to DTC to determine the extent of their
Year 2000 compliance, and DTC will develop contingency plans as it deems
appropriate to address failures in Year 2000 compliance on the part of
third party vendors. However, there can be no assurance that the systems of
third party vendors will be timely converted and will not adversely affect
the proper functioning of DTC's services.

      The information set forth in the preceding two paragraphs has been
provided by DTC for informational purposes only and is not intended to
serve as a representation, warranty or contract modification of any kind.
The Transferor makes no representations as to the accuracy or completeness
of such information.

      Transfers between DTC Participants will occur in accordance with DTC
rules. Transfers between Cedelbank Customers and Euroclear Participants
will occur in the ordinary way in accordance with their applicable rules
and operating procedures. Cross-market transfers between persons holding
directly or indirectly through DTC, on the one hand, and directly or
indirectly through Cedelbank Customers or Euroclear Participants, on the
other, will be effected in DTC in accordance with DTC rules on behalf of
the relevant European international clearing system by its Depositary;
however, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in such system in accordance with its rules and procedures and
within its established deadlines (European time). The relevant European
international clearing system will, if the transaction meets its settlement
requirements, deliver instructions to its Depositary to take action to
effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal
procedures for same-day funds settlement applicable to DTC. Cedelbank
Customers and Euroclear Participants may not deliver instructions directly
to the Depositaries.

      Because of time-zone differences, credits of securities in Cedelbank
or Euroclear as a result of a transaction with a DTC Participant will be
made during the subsequent securities settlement processing, dated the
business day following the DTC settlement date, and such credits or any
transactions in such securities settled during such processing will be
reported to the relevant Cedelbank Customers or Euroclear Participants on
such day. Cash received in Cedelbank or Euroclear as a result of sales of
securities by or through a Cedelbank Customer or a Euroclear Participant
will be received with value on the DTC settlement date but will be
available in the relevant Cedelbank or Euroclear cash account only as of
the business day following settlement in DTC.

      Purchases of Securities under the DTC system must be made by or
through DTC Participants, which will receive a credit for the Securities on
DTC's records. The ownership interest of each actual Securities Owner is in
turn to be recorded on the DTC Participants' and Indirect Participants'
records. Securities Owners will not receive written confirmation from DTC
of their purchase, but Securities Owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the DTC Participant or Indirect
Participant through which the Securities Owner entered into the
transaction. Transfers of ownership interests in the Securities are to be
accomplished by entries made on the books of DTC Participants acting on
behalf of Securities Owners. Securities Owners will not receive
certificates representing their ownership interest in Securities, except in
the event that use of the book-entry system for the Securities is
discontinued.

      To facilitate subsequent transfers, all Securities deposited by DTC
Participants with DTC are registered in the name of DTC's nominee, Cede.
The deposit of Securities with DTC and their registration in the name of
Cede effects no change in beneficial ownership. DTC has no knowledge of the
actual Securities Owners of the Securities; DTC's records reflect only the
identity of the DTC Participants to whose accounts such Securities are
credited, which may or may not be the Securities Owners. The DTC
Participants will remain responsible for keeping account of their holdings
on behalf of their customers.

      Conveyance of notices and other communications by DTC to DTC
Participants, by DTC Participants to Indirect Participants, and by DTC
Participants and Indirect Participants to Securities Owners will be
governed by arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time.

      Neither DTC nor Cede will consent or vote with respect to Securities.
Under its usual procedures, DTC mails an omnibus proxy to the Transferor as
soon as possible after the record date, which assigns Cede's consenting or
voting rights to those DTC Participants to whose accounts the Securities
are credited on the record date (identified in a listing attached thereto).

      Principal and interest payments on the Securities will be made to
DTC. DTC's practice is to credit DTC Participants' accounts on the
applicable Distribution Date in accordance with their respective holdings
shown on DTC's records unless DTC has reason to believe that it will not
receive payment on such Distribution Date. Payments by DTC Participants to
Securities Owners will be governed by standing instructions and customary
practices, as is the case with securities held for the accounts of
customers in bearer form or registered in "street name" and will be the
responsibility of such DTC Participant and not of DTC, the Master Trust
Trustee, the Indenture Trustee, the Owner Trustee or the Transferor,
subject to any statutory or regulatory requirements as may be in effect
from time to time. Payment of principal and interest to DTC is the
responsibility of the Master Trust Trustee, disbursement of such payments
to DTC Participants shall be the responsibility of DTC, and disbursement of
such payments to Securities Owners shall be the responsibility of DTC
Participants and Indirect Participants.

      DTC may discontinue providing its services as securities depository
with respect to the Securities at any time by giving reasonable notice to
the Transferor, the Master Trust Trustee or the Indenture Trustee. Under
such circumstances, in the event that a successor securities depository is
not obtained, Definitive Securities are required to be printed and
delivered. The Transferor may decide to discontinue use of the system of
book-entry transfers through DTC (or a successor securities depository). In
that event, Definitive Securities will be delivered to Securityholder. See
"--Definitive Securities."

      The information in this section concerning DTC and DTC's book-entry
system has been obtained from sources that the Transferor believes to be
reliable, but the Transferor takes no
responsibility for the accuracy thereof.

      Cedelbank, societe anonyme ("CEDELBANK") is incorporated under the
laws of Luxembourg as a professional depository. Cedelbank holds securities
for its participating organizations ("CEDELBANK CUSTOMERS") and facilitates
the clearance and settlement of securities transactions between Cedelbank
Customers through electronic book-entry changes in accounts of Cedelbank
Customers, thereby eliminating the need for physical movement of
certificates. Transactions may be settled in Cedelbank in any of 36
currencies, including United States dollars. Cedelbank provides to its
Cedelbank Customers, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Cedelbank deals with
domestic securities markets in over 30 countries through established
depository and custodial relationships. Cedelbank has established an
electronic bridge with Morgan Guaranty Trust as the Operator of the
Euroclear System ("MGT/EOC") in Brussels to facilitate settlement of trades
between Cedelbank and MGT/EOC. Cedelbank currently accepts over 110,000
securities issues on its books. As a professional depository, Cedelbank is
subject to regulation by the Luxembourg Commission for the Supervision of
the Financial Sector, which supervises Luxembourg banks. Cedelbank
Customers are recognized financial institutions around the world, including
underwriters, securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations and may include the
underwriters of any Series of Securities. Cedelbank Customers in the United
States are limited to securities brokers and dealers and banks. Currently,
Cedelbank has approximately 2,000 customers located in over 80 countries,
including all major European countries, Canada and the United States.
Indirect access to Cedelbank is also available to others, such as banks,
brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Cedelbank Customer, either directly or
indirectly.

      The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("EUROCLEAR PARTICIPANTS") and to
clear and settle transactions between Euroclear Participants through
simultaneous electronic book-entry delivery against payment, thereby
eliminating the need for physical movement of certificates and any risk
from lack of simultaneous transfers of securities and cash. Transactions
may now be settled in any of 34 currencies, including United States
dollars. The Euroclear System includes various other services, including
securities lending and borrowing and interfaces with domestic markets in
several countries generally similar to the arrangements for cross-market
transfers with DTC described above. The Euroclear System is operated by
Morgan Guaranty Trust Company of New York's Brussels, Belgium office (the
"EUROCLEAR OPERATOR" or "Euroclear"), under contract with Euro-clear
Clearance System, S.C., a Belgian cooperative corporation (the
"COOPERATIVE"). All operations are conducted by the Euroclear Operator, and
all Euroclear securities clearance accounts and Euroclear cash accounts are
accounts with the Euroclear Operator, not the Cooperative. The Cooperative
establishes policy for the Euroclear System on behalf of Euroclear
Participants. Euroclear Participants include banks (including central
banks), securities brokers and dealers and other professional financial
intermediaries and may include the underwriters of any Series of
Securities. Indirect access to the Euroclear System is also available to
other firms that clear through or maintain a custodial relationship with a
Euroclear Participant, either directly or indirectly.

      The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such,
it is regulated and examined by the Board of Governors of the Federal
Reserve System and the New York State Banking Department, as well as the
Belgian Banking Commission.

      Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System and
applicable Belgian law (collectively, the "TERMS AND CONDITIONS"). The
Terms and Conditions govern transfers of securities and cash within the
Euroclear System, withdrawal of securities and cash from the Euroclear
System, and receipts of payments with respect to securities in the
Euroclear System. All securities in the Euroclear System are held on a
fungible basis without attribution of specific certificates to specific
securities clearance accounts. The Euroclear Operator acts under the Terms
and Conditions only on behalf of Euroclear Participants and has no record
of or relationship with persons holding through Euroclear Participants.

      Distributions with respect to Securities held through Cedelbank or
Euroclear will be credited to the cash accounts of Cedelbank Customers or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions
will be subject to tax reporting in accordance with relevant United States
tax laws and regulations. See "Tax Matters." Cedelbank or the Euroclear
Operator, as the case may be, will take any other action permitted to be
taken by a Securityholder under the Pooling and Servicing Agreement or
Indenture on behalf of a Cedelbank Customer or Euroclear Participant only
in accordance with its relevant rules and procedures and subject to its
Depositary's ability to effect such actions on its behalf through DTC.

      Although DTC, Cedelbank and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Securities among
participants of DTC, Cedelbank and Euroclear, they are under no obligation
to perform or continue to perform such procedures and such procedures may
be discontinued at any time.

DEFINITIVE SECURITIES

      Unless otherwise specified in the related Prospectus Supplement, the
Securities of each Series will not be issued as Definitive Securities in
fully registered, certificated form to Securities Owners or their
respective nominees rather than to DTC or its nominee, unless (i) the
Transferor advises the Master Trust Trustee (in the case of Certificates)
or the Owner Trustee (in the case of Notes) for such Series in writing that
DTC is no longer willing or able to discharge properly its responsibilities
as Depository with respect to such Series of Securities, and the Master
Trust Trustee or the Owner Trustee (as applicable) or the Transferor is
unable to locate a qualified successor, (ii) the Transferor, at its option,
advises the Master Trust Trustee (in the case of Certificates) or the Owner
Trustee (in the case of Notes) in writing that it elects to terminate the
book-entry system through DTC or (iii) after the occurrence of a Servicer
Default (in the case of Certificates) or an Event of Default (in the case
of Notes), Securities Owners representing not less than 50% (or such other
percentage specified in the related Prospectus Supplement) of the
outstanding principal amount of the Certificates or the Notes, as
applicable, advise the Master Trust Trustee or the Owner Trustee, as
applicable and DTC through Participants in writing that the continuation of
a book-entry system through DTC (or a successor thereto) is no longer in
the best interest of the Securities Owner.

      Upon the occurrence of any of the events described in the immediately
preceding paragraph, DTC is required to notify all DTC Participants of the
availability through DTC of Definitive Securities. Upon surrender by DTC of
the definitive certificate representing the Securities and instructions for
re-registration, the Master Trust Trustee will issue the Securities as
Definitive Securities, and thereafter the Master Trust Trustee (in the case
of the Certificates) or the Owner Trustee (in the case of the Notes) will
recognize the holders of such Definitive Securities as holders under the
Pooling and Servicing Agreement (in the case of Certificates) and the
Indenture (in the case of Notes) ("HOLDERS").

      Allocations of Finance Charge Receivables and/or Principal
Receivables on the Certificates which are Definitive Securities will be
made by the Master Trust Trustee and distributions of such amounts on the
Notes which are Definitive Securities will be made by the Indenture Trustee
(following receipt of payment on the Series Certificates deposited in the
Owner Trust) directly to Holders of Definitive Securities in accordance
with the procedures set forth herein and in the Pooling and Servicing
Agreement and Note Documents. Allocations of Finance Charge Receivables
and/or Principal Receivables on each Distribution Date or Scheduled Payment
Date will be made to Holders in whose names the Definitive Securities were
registered at the close of business on the related Record Date.
Distributions will be made by check mailed to the address of such Holder as
it appears on the register maintained by the Master Trust Trustee or the
Indenture Trustee, as applicable, or, if such Holder holds more than an
aggregate principal amount of such Definitive Securities to be specified in
the Pooling and Servicing Agreement or the Indenture, by wire transfer to
such Holder's account. The final payment on any Security (whether
Definitive Securities or the Securities registered in the name of Cede
representing the Securities), however, will be made only upon presentation
and surrender of such Security at the office or agency specified in the
notice of final distribution to Securityholders. The Master Trust Trustee
or the Indenture Trustee, as applicable, will provide such notice to
registered Securityholders not later than the fifth day of the month of
such final distributions. In addition, if the Securities are listed on the
Luxembourg Stock Exchange, payments of principal and interest, including
the final payment on any Security, will also be made at the offices of
Banque Generale du Luxembourg, S.A.

      Definitive Securities will be transferable and exchangeable at the
offices of any of the Transfer Agents and Registrars, which shall initially
be CMB and the Master Trust Trustee or Indenture Trustee, as applicable. No
service charge will be imposed for any registration of transfer or
exchange, but the Transfer Agent and Registrar may require payment of a sum
sufficient to cover any tax or other governmental charge imposed in
connection therewith. The Transfer Agent and Registrar shall not be
required to register the transfer or exchange of Definitive Securities for
a period of fifteen days preceding the due date for any payment with
respect to such Definitive Securities.


                        DESCRIPTION OF THE CERTIFICATES

      The following is a summary of the provisions common to all Series of
Certificates, including Series of Certificates offered hereby and pursuant
to the related Prospectus Supplement and Series Certificates which are sold
to an Owner Trust and pledged to secure a Series of Notes. Such Series
Certificates are not offered hereby.

GENERAL

      The assets of the Master Trust will be allocated among the
Certificateholders of each Series of such Master Trust (including each
Series Certificate sold to an Owner Trust and pledged to secure the Notes
of such Owner Trust) and the holder of the Transferor Certificate of such
Master Trust and, in certain circumstances, the related Credit Enhancement
Provider. With respect to a Master Trust, the aggregate principal amount of
the interest of the Certificateholders of a Series and the Series'
Certificates in such Master Trust is referred to herein as the "INVESTOR
INTEREST" and is based on the aggregate amount of the Principal
Receivables, plus the amount on deposit in certain accounts, in such Master
Trust allocated to such Series. If specified in any Prospectus Supplement,
the term "INVESTOR INTEREST" with respect to the related Series will
include the Collateral Interest with respect to such Series. The aggregate
principal amount of the interest of the holder of the Transferor
Certificate in a Master Trust is referred to herein as the "TRANSFEROR
INTEREST," and is based on the aggregate amount of Principal Receivables,
plus the amount on deposit in certain accounts, in such Master Trust not
allocated to the Certificateholders or any Credit Enhancement Provider with
respect to such Master Trust. It is currently contemplated that Chase
Manhattan Bank USA, National Association ("CHASE USA" or the "BANK") will
own the remaining undivided interest in the Master Trust not represented by
the Certificates issued by such Master Trust.

      The Certificates of each Series will represent undivided interests in
certain assets of the Master Trust, including the right to the applicable
Investor Percentage of all cardholder payments on the Receivables in such
Master Trust. Unless otherwise specified in the related Prospectus
Supplement, the Investor Interest for each Series of Certificates on any
date will be equal to the initial Investor Interest as of the related
Closing Date for such Series (increased by the principal balance of any
Certificates of such Series issued after the Closing Date for such Series)
minus the amount of principal paid to the related Certificateholders prior
to such date and minus the amount of unreimbursed Investor Charge-Offs with
respect to such Certificates prior to such date. If so specified in the
Prospectus Supplement relating to any Series of Certificates, under certain
circumstances the Investor Interest may be further adjusted by the amount
of principal allocated to Certificateholders, the funds on deposit in any
specified account, and any other amount specified in the related Prospectus
Supplement.

      The Certificateholders of each Series will have the right to receive
(but only to the extent needed to make required payments under the Pooling
and Servicing Agreement and the related Series Supplement and subject to
any reallocation of such amounts if the related Series Supplement so
provides) varying percentages of the collections of Finance Charge
Receivables and Principal Receivables for each month and will be allocated
a varying percentage of the amount of Receivables in Accounts which were
written off as uncollectible by the Servicer ("DEFAULTED ACCOUNTS") for
such month (each such percentage, an "INVESTOR PERCENTAGE"). The related
Prospectus Supplement will specify the Investor Percentages with respect to
the allocation of collections of Principal Receivables, Finance Charge
Receivables and Receivables in Defaulted Accounts during the Revolving
Period, any Amortization Period and any Accumulation Period, as applicable.
If the Certificates of a Series include more than one Class of
Certificates, the assets of the Master Trust allocable to the Certificates
of such Series may be further allocated among each Class in such Series as
described in the related Prospectus Supplement. See " -- Investor
Percentage and Transferor Percentage."

      The Certificates of each Series will represent interests in the
Master Trust only, and will not represent interests in or recourse
obligations of Chase USA, CMB or any of their affiliates. A Certificate is
not a deposit and neither the Certificates nor the underlying Accounts or
Receivables are insured or guaranteed by the Federal Deposit Insurance
Corporation ("FDIC") or any other governmental agency.

      For the Master Trust, the Transferor initially will own the
Transferor Certificate. The Transferor Certificate will represent the
undivided interest in the Master Trust not represented by the Certificates
issued and outstanding under such Master Trust or the rights, if any, of
any Credit Enhancement Providers to receive payments from the Master Trust.
The holder of the Transferor Certificate will have the right to a
percentage (the "TRANSFEROR PERCENTAGE") of all cardholder payments from
the Receivables in the Master Trust. If provided in the Pooling and
Servicing Agreement and Prospectus Supplement, the Transferor Certificate
may be transferred in whole or in part subject to certain limitations and
conditions set forth therein. See " -- Certain Matters Regarding the
Transferor and the Servicer."

      Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Certificates, during the Revolving Period, the
amount of the Investor Interest in the Master Trust will remain constant
except under certain limited circumstances. See " -- Defaulted Receivables;
Rebates and Fraudulent Charges; Investor Charge-Offs." The amount of
Principal Receivables in the Master Trust, however, will vary each day as
new Principal Receivables are created and others are paid. The amount of
the Transferor Interest will fluctuate each day, therefore, to reflect the
changes in the amount of the Principal Receivables in the Master Trust.
When a Series is amortizing or accumulating principal, the Investor
Interest of such Series will decline as customer payments of Principal
Receivables are collected and distributed to or accumulated for
distribution to the Certificateholders. As a result, the Transferor
Interest will generally increase to reflect reductions in the Investor
Interest for such Series and will also change to reflect the variations in
the amount of Principal Receivables in the Master Trust. The Transferor
Interest in the Master Trust may also be reduced as the result of an
Exchange. See " -- Exchanges."

INTEREST ALLOCATIONS

      For each Series of Certificates and Class thereof, interest will
accrue from the date specified in the applicable Prospectus Supplement on
the applicable Investor Interest at the applicable Certificate Rate, which
may be a fixed, floating or other type of rate as specified in the related
Prospectus Supplement. Interest will be distributed to Certificateholders
or to the Noteholders with respect to Series Certificates which are
deposited in an Owner Trust and pledged to secure a series of Notes, in the
amounts and on the dates (which may be monthly, quarterly, semiannually or
otherwise as specified in the related Prospectus Supplement) (each, a
"DISTRIBUTION DATE") specified in the related Prospectus Supplement;
provided, however, that with respect to any Series Certificate which is
deposited in an Owner Trust and pledged to secure a Series of Notes, such
Series Certificates shall receive on the Distribution Date interest
allocations calculated in the manner specified in the applicable Prospectus
Supplement and the applicable Indenture. On any Distribution Date such
amounts will be funded from collections of Finance Charge Receivables
allocated to the Investor Interest during the preceding monthly period or
periods (each, a "MONTHLY PERIOD") or Monthly Periods and may be funded
from certain investment earnings on funds held in accounts of the Master
Trust and, from any applicable Credit Enhancement, if necessary, or certain
other amounts as specified in the related Prospectus Supplement. If the
Distribution Dates for payment of such amounts occur less frequently than
monthly, such collections or other amounts (or the portion thereof
allocable to such Class) may be deposited in one or more trust accounts
(each, an "INTEREST FUNDING ACCOUNT") pending distribution to the
Certificateholders of such Series or Class, or to the Noteholders with
respect to Series Certificates which are deposited in an Owner Trust and
pledged to secure a series of Notes, as described in the related Prospectus
Supplement. If a Series has more than one class of Certificates, each such
Class may have a separate Interest Funding Account. The Prospectus
Supplement relating to each Series of Certificates and each Class thereof
will describe the amounts and sources of interest payments to be made, the
Certificate Rate for each Class thereof, and, for a Series or each Class
thereof bearing interest at a floating Certificate Rate, the dates and the
manner for determining the Certificate Rate for each applicable interest
period, the formula, index or other method by which such Certificate Rates
are determined and any cap or other limitations on any Certificate Rate.
The Prospectus Supplement relating to each Series Certificate deposited in
an Owner Trust and pledged to secure a class or classes of Notes, will
describe the amounts and sources of interest payments to be made, the
applicable Note Interest Rate for each class of Notes to be issued, and for
a class of Notes which bears interest at a floating Note Interest Rate, the
dates and manner for determining the Note Interest Rate for each applicable
Interest Period, the formula, index or other method by which such Note
Interest Rates are determined and any cap or other limitations on any Note
Interest Rate.

PRINCIPAL ALLOCATIONS

      The principal of the Certificates of each Series will be scheduled to
be paid either in installments commencing on a date specified in the
related Prospectus Supplement (the "PRINCIPAL COMMENCEMENT DATE"), in which
case such Series will have either a Controlled Amortization Period or a
Principal Amortization Period, as described below, or on an expected date
specified in, or determined in the manner specified in, the related
Prospectus Supplement (the "SCHEDULED PAYMENT DATE"), in which case such
Series will have an Accumulation Period, as described below. If a Series
has more than one Class of Certificates, a different method of paying
principal, Principal Commencement Date or Scheduled Payment Date may be
assigned to each Class. In the case of a Series Certificate deposited in an
Owner Trust and pledged to secure a Series of Notes, the Principal of the
Notes will be scheduled to be paid in full on the Note Maturity Date, as
defined in the applicable Prospectus Supplement. On each Transfer Date
relating to the Controlled Accumulation Period, the Master Trust Trustee
will deposit in the Principal Funding Account, for the benefit of the Owner
Trust, an amount equal to the least of (a) Available Investor Principal
Collections with respect to such Transfer Date, (b) the applicable
Controlled Deposit Amount and (c) the Adjusted Investor Interest prior to
any deposits on such date. Amounts in the Principal Funding Account will be
paid to the Noteholders on the Note Maturity Date (as defined in the
Prospectus Supplement). The payment of principal with respect to the
Securities of a Series or Class may commence earlier than the applicable
Principal Commencement Date or Scheduled Payment Date, and the final
principal payment with respect to the Certificates of a Series or Class may
be made later than the applicable expected payment date, Scheduled Payment
Date or other expected date, if a Pay Out Event occurs and the Rapid
Amortization Period commences with respect to such Series or Class or under
certain other circumstances described herein.

      Unless otherwise specified in the related Prospectus Supplement,
during the Revolving Period for each Series of Certificates (which begins
on the Closing Date relating to such Series and ends on the day before an
Amortization Period or Accumulation Period begins), no principal payments
will be made to the Certificateholders of such Series. During the
Controlled Amortization Period, the Principal Amortization Period or an
Accumulation Period, as applicable, which will be scheduled to begin on the
date specified in, or determined in the manner specified in, the related
Prospectus Supplement, and during the Rapid Amortization Period, which will
begin upon the occurrence of a Pay Out Event, principal will be paid to the
Certificateholders in the amounts and on Distribution Dates specified in
the related Prospectus Supplement or will be accumulated in a trust account
established for the benefit of such Certificateholders (a "PRINCIPAL
FUNDING ACCOUNT") for later distribution to Certificateholders on the
Scheduled Payment Date, or to the Noteholders as the case may be, on the
applicable Scheduled Payment Date in the amounts specified in the related
Prospectus Supplement. Principal payments for any Series or Class thereof
or Class of Notes will be funded from collections of Principal Receivables
received during the related Monthly Period or Periods as specified in the
related Prospectus Supplement and allocated to such Series or Class or
Class of Notes and from certain other sources specified in the related
Prospectus Supplement. In the case of a Series with more than one Class of
Certificates, the Certificateholders of one or more Classes may receive
payments of principal at different times. The related Prospectus Supplement
will describe the manner, timing and priority of payments of principal to
Certificateholders of each Class.

      Funds on deposit in any Principal Funding Account applicable to a
Series may be subject to a guaranteed rate agreement or guaranteed
investment contract or other arrangement specified in the related
Prospectus Supplement intended to assure a minimum rate of return on the
investment of such funds. In order to enhance the likelihood of the payment
in full of the principal amount of a Series of Certificates or Class
thereof at the end of an Accumulation Period, such Series of Certificates
or Class thereof may be subject to a principal payment guaranty or other
similar arrangement specified in the related Prospectus Supplement.

REVOLVING PERIOD

      Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series and any Class thereof, no principal will be payable
to Certificateholders until the Principal Commencement Date or the
Scheduled Payment Date with respect to such Series or Class, as described
below. For the period beginning on the Closing Date and ending with the
commencement of an Amortization Period or an Accumulation Period (the
"REVOLVING PERIOD"), collections of Principal Receivables otherwise
allocable to the Investor Interest will, subject to certain limitations, be
paid from the Master Trust to the holder of the Transferor Certificate or,
under certain circumstances and if so specified in the related Prospectus
Supplement, will be treated as Shared Principal Collections and paid to the
holders of other Series of Certificates issued by the Master Trust, as
described herein and in the related Prospectus Supplement. See "Description
of the Certificates -- Pay Out Events" in this Prospectus and the related
Prospectus Supplement for a discussion of the events which might lead to
early termination of the Revolving Period.

CONTROLLED AMORTIZATION PERIOD

      If the Prospectus Supplement relating to a Series so specifies,
unless a Rapid Amortization Period with respect to such Series commences,
the Certificates of such Series or any Class thereof will have an
amortization period (the "CONTROLLED AMORTIZATION PERIOD") during which
collections of Principal Receivables allocable to the Investor Interest of
such Series (and certain other amounts if so specified in the related
Prospectus Supplement) will be used on each Distribution Date to make
principal distributions in amounts determined in the manner specified in
the related Prospectus Supplement to the Certificateholders of such Series
or any Class of such Series then scheduled to receive such distributions.
The amount to be distributed on any Distribution Date during the Controlled
Amortization Period will be limited to an amount (the "CONTROLLED
DISTRIBUTION AMOUNT") equal to an amount specified in the related
Prospectus Supplement (the "CONTROLLED AMORTIZATION AMOUNT") plus any
existing deficit controlled amortization amount arising from prior
Distribution Dates. If a Series has more than one Class of Certificates,
each Class may have a separate Controlled Amortization Amount. In addition,
the related Prospectus Supplement may describe certain priorities among
such Classes with respect to such distributions. The Controlled
Amortization Period will commence at the close of business on a date
specified in the related Prospectus Supplement and continue until the
earliest of (a) the commencement of the Rapid Amortization Period, (b)
payment in full of the Investor Interest of the Certificates of such Series
or Class and, if so specified in the related Prospectus Supplement, of the
Collateral Interest, if any, with respect to such Series and (c) the Series
Termination Date with respect to such Series.

Principal Amortization Period

      If the Prospectus Supplement relating to a Series so specifies,
unless a Rapid Amortization Period with respect to such Series commences,
the Certificates of such Series or any Class thereof will have an
amortization period (the "PRINCIPAL AMORTIZATION PERIOD") during which
collections of Principal Receivables allocable to the Investor Interest of
such Series (and certain other amounts if so specified in the related
Prospectus Supplement) will be used on each Distribution Date to make
principal distributions in an amount specified in the Prospectus Supplement
to the Certificateholders of such Series or any Class of such Series then
scheduled to receive such distributions. If a Series has more than one
Class of Certificates, the related Prospectus Supplement may describe
certain priorities among such Classes with respect to such distributions.
The Principal Amortization Period will commence at the close of business on
a date specified in the related Prospectus Supplement and continue until
the earliest of (a) the commencement of the Rapid Amortization Period, (b)
payment in full of the Investor Interest of the Certificates of such Series
or Class and, if so specified in the related Prospectus Supplement, of the
Collateral Interest, if any, with respect to such Series and (c) the Series
Termination Date with respect to such Series.

ACCUMULATION PERIOD

      If the Prospectus Supplement relating to a Series so specifies,
unless a Rapid Amortization Period with respect to such Series commences,
the Certificates of such Series or any Class thereof will have an
Accumulation Period during which collections of Principal Receivables
allocable to the Investor Interest of such Series (and certain other
amounts if so specified in the related Prospectus Supplement) will be
deposited on the business day immediately prior to each Distribution Date
or other business day specified in the related Prospectus Supplement (each,
a "TRANSFER DATE") in a Principal Funding Account and used to make
distributions of principal to the Certificateholders of such Series or
Class on the Scheduled Payment Date. The amount to be deposited in the
Principal Funding Account on any Transfer Date will be limited to an amount
(the "CONTROLLED DEPOSIT AMOUNT") equal to an amount specified in the
related Prospectus Supplement (the "CONTROLLED ACCUMULATION AMOUNT") plus
any deficit controlled accumulation amount arising from prior Distribution
Dates. If a Series has more than one Class of Certificates, each Class may
have a separate Principal Funding Account and Controlled Accumulation
Amount. In addition, the related Prospectus Supplement may describe certain
priorities among such Classes with respect to deposits of principal into
such Principal Funding Accounts. The Accumulation Period will commence at
the close of business on a date specified in or determined in the manner
specified in the related Prospectus Supplement and continue until the
earliest of (a) the commencement of the Rapid Amortization Period, or, if
so specified in the related Prospectus Supplement, the Rapid Accumulation
Period, (b) payment in full of the Investor Interest of the Certificates of
such Series or Class and, if so specified in the related Prospectus
Supplement, of the Collateral Interest, if any, with respect to such Series
and (c) the Series Termination Date with respect to such Series.

      Funds on deposit in any Principal Funding Account may be invested in
Permitted Investments or subject to a guaranteed rate or investment
contract or other arrangement intended to assure a minimum return on the
investment of such funds. Investment earnings on such funds may be applied
to pay interest on the related Series of Certificates. In order to enhance
the likelihood of payment in full of principal at the end of an
Accumulation Period with respect to a Series of Certificates, such Series
or any Class thereof may be subject to a principal payment guaranty or
other similar arrangement.

RAPID ACCUMULATION PERIOD

      If so specified and under the conditions set forth in the Prospectus
Supplement relating to a Series having a Controlled Accumulation Period,
during the period from the day on which a Pay Out Event has occurred until
the earliest of (a) the commencement of the Rapid Amortization Period, (b)
payment in full of the Investor Interest of the Certificates of such Series
and, if so specified in the related Prospectus Supplement, of the
Collateral Interest, if any, with respect to such Series and (c) the
related Series Termination Date (the "RAPID ACCUMULATION PERIOD"),
collections of Principal Receivables allocable to the Investor Interest of
such Series (and certain other amounts if so specified in the related
Prospectus Supplement) will be deposited on each Transfer Date in the
Principal Funding Account and used to make distributions of principal to
the Certificateholders of such Series or Class on the Scheduled Payment
Date. The amount to be deposited in the Principal Funding Account during
the Rapid Accumulation Period will not be limited to any Controlled Deposit
Amount. The term "PAY OUT EVENT" with respect to a Series of Certificates
issued by the Master Trust means any of the events identified as such in
the related Prospectus Supplement and any of the following: (a) certain
events of insolvency or receivership relating to the Transferor, (b) the
Transferor is unable for any reason to transfer Receivables to the Master
Trust in accordance with the provisions of the Pooling and Servicing
Agreement or (c) the Master Trust becomes an "investment company" within
the meaning of the Investment Company Act of 1940, as amended. See
"Description of the Certificates -- Pay Out Events" in this Prospectus and
the related Prospectus Supplement for a discussion of the events which
might lead to commencement of the Rapid Accumulation Period.

      During the Rapid Accumulation Period, funds on deposit in any
Principal Funding Account may be invested in Permitted Investments subject
to a guaranteed rate or investment contract or other arrangement intended
to assure a minimum return on the investment of such funds. Investment
earnings on such funds may be applied to pay interest on the related Series
of Certificates or make other payments as specified in the related
Prospectus Supplement. In order to enhance the likelihood of payment in
full of principal at the end of the Rapid Accumulation Period with respect
to a Series of Certificates, such Series may be subject to a principal
guaranty or other similar arrangement.

RAPID AMORTIZATION PERIOD

      During the period from the day on which a Pay Out Event has occurred
with respect to a Series or, if so specified in the Prospectus Supplement
relating to a Series with a Controlled Accumulation Period, from such time
specified in the related Prospectus Supplement after a Pay Out Event has
occurred and the Rapid Accumulation Period has commenced, to the earlier of
(a) the date on which the Investor Interest of the Certificates of such
Series and the Enhancement Invested Amount or the Collateral Interest, if
any, with respect to such Series have been paid in full and (b) the related
Series Termination Date (the "RAPID AMORTIZATION PERIOD"), collections of
Principal Receivables allocable to the Investor Interest of such Series
(and certain other amounts if so specified in the related Prospectus
Supplement) will be distributed as principal payments to the
Certificateholders of such Series and, in certain circumstances, to the
Credit Enhancement Provider, monthly on or before each Distribution Date
with respect to such Series in the manner and order of priority set forth
in the related Prospectus Supplement. During the Rapid Amortization Period
with respect to a Series, distributions of principal will not be limited by
any Controlled Deposit Amount or Controlled Distribution Amount. In
addition, upon the commencement of the Rapid Amortization Period with
respect to a Series, any funds on deposit in a Principal Funding Account
with respect to such Series or any Class thereof will be paid to the
Certificateholders of such Series or Class on the first Distribution Date
in the Rapid Amortization Period. See "Description of the Certificates --
Pay Out Events" in this Prospectus and the related Prospectus Supplement
for a discussion of the events which might lead to commencement of the
Rapid Amortization Period.

TRANSFER AND ASSIGNMENT OF RECEIVABLES

      The Transferor will transfer and assign at the time of formation of
the Master Trust all of its right, title and interest in and to the
Receivables in the related Accounts and all
Receivables thereafter created in such Accounts.

      In connection with the such initial transfer and in connection with
each subsequent transfer of Receivables to the Master Trust, the Transferor
will indicate in its computer files that the related Receivables have been
conveyed to the Master Trust. In addition, the Transferor will provide to
the Master Trust Trustee computer files or microfiche lists, containing a
true and complete list showing each related Account, identified by account
number and by total outstanding balance on the date of transfer. The
Transferor will not deliver to the Master Trust Trustee any other records
or agreements relating to the Accounts or the Receivables, except in
connection with additions or removals of Accounts. Except as stated above,
the records and agreements relating to the Accounts and the Receivables
maintained by the Transferor or the Servicer are not and will not be
segregated by the Transferor or the Servicer from other documents and
agreements relating to other credit card accounts and receivables and are
not and will not be stamped or marked to reflect the transfer of the
Receivables to the Master Trust, but the computer records of the Transferor
are and will be required to be marked to evidence such transfer. The
Transferor will file with respect to the Master Trust Uniform Commercial
Code financing statements with respect to the Receivables meeting the
requirements of applicable state law. See "Certain Legal Aspects of the
Receivables -- Transfer of Receivables" in this Prospectus and "Risk
Factors -- Certain Liens Could Be Given Priority Over Your Securities" in
the related Prospectus Supplement.

EXCHANGES

      For each Series of Certificates, the Pooling and Servicing Agreement
will provide for the Master Trust Trustee to issue two types of
certificates: (i) one or more Series of Certificates which are transferable
and have the characteristics described below and (ii) the Transferor
Certificate, a certificate which evidences the Transferor Interest, which
initially will be held by the Transferor and will be transferable only as
provided in the Pooling and Servicing Agreement. The related Prospectus
Supplement may also provide that, pursuant to any one or more Series
Supplements, the holder of the Transferor Certificate may tender such
Transferor Certificate, or the Transferor Certificate together with the
Certificates evidencing any Series of Certificates issued by the Master
Trust, to the Master Trust Trustee in exchange for one or more new Series
(which may include Series offered pursuant to this Prospectus) and a
reissued Transferor Certificate (any such tender, an "EXCHANGE"). Pursuant
to the Pooling and Servicing Agreement, the holder of the Transferor
Certificate may define, with respect to any newly issued Series, all
principal terms of such new Series (the "PRINCIPAL TERMS"). Upon the
issuance of an additional Series of Certificates, none of the Transferor,
the Servicer, the Master Trust Trustee or the Master Trust will be required
or will intend to obtain the consent of any Certificateholder of any other
Series previously issued by the Master Trust. However, as a condition of an
Exchange, the holder of the Transferor Certificate will deliver to the
Master Trust Trustee written confirmation that the Exchange will not result
in the reduction or withdrawal by any Rating Agency of its rating of any
outstanding Series. The Transferor may offer any Series under a Prospectus
or other disclosure document (a "DISCLOSURE DOCUMENT") in offerings
pursuant to this Prospectus or in transactions either registered under the
Securities Act of 1933, as amended (the "SECURITIES ACT") or exempt from
registration thereunder directly, through one or more other underwriters or
placement agents, in fixed-price offerings or in negotiated transactions or
otherwise. As used herein, "RATING AGENCY" shall mean a nationally
recognized rating organization selected by Chase USA to rate any Series.

      Unless otherwise specified in the related Prospectus Supplement, the
holder of the Transferor Certificate may perform Exchanges and define
Principal Terms such that each Series issued under the Master Trust has a
period during which amortization or accumulation of the principal amount
thereof is intended to occur which may have a different length and begin on
a different date than such period for any other Series. Further, one or
more Series may be in their amortization or accumulation periods while
other Series are not. Moreover, each Series may have the benefit of a
Credit Enhancement which is available only to such Series. Under the
Pooling and Servicing Agreement, the Master Trust Trustee shall hold any
such form of Credit Enhancement only on behalf of the Series with respect
to which it relates. The holder of the Transferor Certificate may deliver a
different form of Credit Enhancement agreement with respect to each Series.
The holder of the Transferor Certificate may specify different certificate
rates and monthly servicing fees with respect to each Series (or a
particular Class within such Series). The holder of the Transferor
Certificate will also have the option under the Pooling and Servicing
Agreement to vary between Series the terms upon which a Series (or a
particular Class within such Series) may be repurchased by the Transferor.

      Additionally, certain Series may be subordinated to other Series, or
Classes within a Series may have different priorities. There will be no
limit to the number of Exchanges that may be performed under a Pooling and
Servicing Agreement.

      Unless otherwise specified in the related Prospectus Supplement, an
Exchange may only occur upon the satisfaction of certain conditions
provided in the Pooling and Servicing Agreement. Under the Pooling and
Servicing Agreement, the holder of the Transferor Certificate may perform
an Exchange by notifying the Master Trust Trustee at least five days in
advance of the date upon which the Exchange is to occur. Under the Pooling
and Servicing Agreement, the notice will state the designation of any
Series to be issued on the date of the Exchange and, with respect to each
such Series (and, if applicable, each Class thereof): (i) its initial
principal amount (or method for calculating such amount) which amount may
not be greater than the current principal amount of the Transferor
Certificate, (ii) its certificate rate (or method of calculating such rate)
and (iii) the provider of Credit Enhancement, if any, which is expected to
provide support with respect to it. The Pooling and Servicing Agreement
will provide that on the date of the Exchange the Master Trust Trustee will
authenticate any such Series only upon delivery to it of the following,
among others, (i) a Series Supplement specifying the Principal Terms of
such Series, (ii) (a) an opinion of counsel to the effect that, unless
otherwise stated in the related Series Supplement, the Certificates of such
Series will be characterized as indebtedness for federal income tax
purposes and (b) an opinion of counsel to the effect that, for federal
income tax purposes, (1) such issuance will not adversely affect the tax
characterization as debt of Certificates of any outstanding Series or Class
that were characterized as debt at the time of their issuance, (2)
following such issuance the Master Trust will not be deemed to be an
association (or publicly traded partnership) taxable as a corporation and
(3) such issuance will not cause or constitute an event in which gain or
loss would be recognized by any Certificateholder or the Master Trust (an
opinion of counsel with respect to any matter to the effect referred to in
clause (b) with respect to any action is referred to herein as a "TAX
OPINION"), (iii) if required by the related Series Supplement, the form of
Credit Enhancement, (iv) if Credit Enhancement is required by the Series
Supplement, an appropriate Credit Enhancement agreement executed by the
Transferor and the provider of the Credit Enhancement, (v) written
confirmation from each Rating Agency that the Exchange will not result in
such Rating Agency's reducing or withdrawing its rating on any then
outstanding Series of Certificate or Notes rated by it, (vi) an officer's
certificate of the Transferor to the effect that after giving effect to the
Exchange the Transferor would not be required to add Additional Accounts
pursuant to the Pooling and Servicing Agreement and the Transferor Interest
would be at least equal to at a specified minimum level (the "MINIMUM
TRANSFEROR INTEREST") and (vii) the existing Transferor Certificate and, if
applicable, the certificates representing the Series to be exchanged. Upon
satisfaction of such conditions, the Master Trust Trustee will cancel the
existing Transferor Certificate and the certificates of the exchanged
Series, if applicable, and authenticate the new Series and a new Transferor
Certificate.

REPRESENTATIONS AND WARRANTIES

      Unless otherwise specified in the Prospectus Supplement relating to a
Series of Certificates, the Transferor will make in the Pooling and
Servicing Agreement certain representations and warranties to the Master
Trust to the effect that, among other things, (a) as of the Closing Date,
the Transferor was duly incorporated and in good standing and that it has
the authority to consummate the transactions contemplated by the Pooling
and Servicing Agreement and (b) as of the relevant Cut-Off Date (or as of
the date of the designation of Additional Accounts), each Account was an
Eligible Account (as defined below). If so provided in the related
Prospectus Supplement, if (i) any of these representations and warranties
proves to have been incorrect in any material respect when made, and
continues to be incorrect for 60 days after notice to the Transferor by the
Master Trust Trustee or to the Transferor and the Master Trust Trustee by
the Certificateholders holding more than 50% of the Investor Interest of
the related Series and (ii) as a result the interests of the
Certificateholders are materially and adversely affected, and continue to
be materially and adversely affected during such period, then the Master
Trust Trustee or Certificateholders holding more than 50% of the Investor
Interest may give notice to the Transferor (and to the Master Trust Trustee
in the latter instance) declaring that a Pay Out Event has occurred,
thereby commencing the Rapid Amortization Period.

      Unless otherwise specified in the Prospectus Supplement relating to a
Series of Certificates, the Transferor will make in the Pooling and
Servicing Agreement representations and warranties to the Master Trust
relating to the Receivables in such Master Trust to the effect, among other
things, that (a) as of the Closing Date of the initial Series of
Certificates issued by such Master Trust, each of the Receivables then
existing is an Eligible Receivable (as defined below) and (b) as of the
date of creation of any new Receivable, such Receivable is an Eligible
Receivable and the representation and warranty set forth in clause (b) in
the immediately following paragraph is true and correct with respect to
such Receivable. In the event (i) of a breach of any representation and
warranty set forth in this paragraph, within 60 days, or such longer period
as may be agreed to by the Master Trust Trustee, of the earlier to occur of
the discovery of such breach by the Transferor or Servicer or receipt by
the Transferor of written notice of such breach given by the Master Trust
Trustee, or, with respect to certain breaches relating to prior liens,
immediately upon the earlier to occur of such discovery or notice and (ii)
that as a result of such breach, the Receivables in the related Accounts
are charged off as uncollectible, the Master Trust's rights in, to or under
the Receivables or its proceeds are impaired or the proceeds of such
Receivables are not available for any reason to the Master Trust free and
clear of any lien, the Transferor shall accept reassignment of each
Principal Receivable as to which such breach relates (an "INELIGIBLE
RECEIVABLE") on the terms and conditions set forth below; provided,
however, that no such reassignment shall be required to be made with
respect to such Ineligible Receivable if, on any day within the applicable
period (or such longer period as may be agreed to by the Master Trust
Trustee), the representations and warranties with respect to such
Ineligible Receivable shall then be true and correct in all material
respects. The Transferor shall accept reassignment of each such Ineligible
Receivable by directing the Servicer to deduct the amount of each such
Ineligible Receivable from the aggregate amount of Principal Receivables
used to calculate the Transferor Interest. In the event that the exclusion
of an Ineligible Receivable from the calculation of the Transferor Interest
would cause the Transferor Interest to be a negative number, on the date of
reassignment of such Ineligible Receivable the Transferor shall make a
deposit in the Principal Account in immediately available funds in an
amount equal to the amount by which the Transferor Interest would be
reduced below zero. Any such deduction or deposit shall be considered a
repayment in full of the Ineligible Receivable. The obligation of the
Transferor to accept reassignment of any Ineligible Receivable is the sole
remedy respecting any breach of the representations and warranties set
forth in this paragraph with respect to such Receivable available to the
Certificateholders, the Master Trust Trustee or the Indenture Trustee on
behalf of Certificateholders.

      Unless otherwise specified in the Prospectus Supplement relating to a
Series of Certificates, the Transferor will make in the Pooling and
Servicing Agreement representations and warranties to the Master Trust to
the effect, among other things, that as of the Closing Date of the initial
Series of Certificates issued by the Master Trust (a) the Pooling and
Servicing Agreement will constitute a legal, valid and binding obligation
of the Transferor and (b) the transfer of Receivables by it to the Master
Trust under the Pooling and Servicing Agreement will constitute either a
valid transfer and assignment to the Master Trust of all right, title and
interest of the Transferor in and to the Receivables (other than
Receivables in Additional Accounts), whether then existing or thereafter
created and the proceeds thereof (including amounts in any of the accounts
established for the benefit of Certificateholders) or the grant of a first
priority perfected security interest in such Receivables (except for
certain tax liens) and the proceeds thereof (including amounts in any of
the accounts established for the benefit of Certificateholders), which is
effective as to each such Receivable upon the creation thereof. In the
event of a breach of any of the representations and warranties described in
this paragraph, either the Master Trust Trustee or the Holders of
Certificates evidencing undivided interests in the Master Trust aggregating
more than 50% of the aggregate Investor Interest of all Series outstanding
under the Master Trust may direct the Transferor to accept reassignment of
the Trust Portfolio within 60 days of such notice, or within such longer
period specified in such notice. The Transferor will be obligated to accept
reassignment of such Receivables on a Distribution Date occurring within
such applicable period. Such reassignment will not be required to be made,
however, if at any time during such applicable period, or such longer
period, the representations and warranties shall then be true and correct
in all material respects. The deposit amount for such reassignment will be
equal to the Investor Interest and Enhancement Invested Amount, if any, for
each Series outstanding under the Master Trust on the last day of the
Monthly Period preceding the Distribution Date on which the reassignment is
scheduled to be made less the amount, if any, previously allocated for
payment of principal to such Certificateholders or such holders of the
Enhancement Invested Amount or the Collateral Interest, if any, on such
Distribution Date, plus an amount equal to all accrued and unpaid interest
less the amount, if any, previously allocated for payment of such interest
on such Distribution Date. The payment of the reassignment deposit amount
and the transfer of all other amounts deposited for the preceding month in
the Distribution Account will be considered a payment in full of the
Investor Interest and the Enhancement Invested Amount, if any, for each
such Series required to be repurchased and will be distributed upon
presentation and surrender of the Certificates for each such Series. The
obligation of the Transferor to make any such deposit will constitute the
sole remedy respecting a breach of the representations and warranties
available to the Master Trust Trustee or such Certificateholders.

      Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Certificates, an "ELIGIBLE ACCOUNT" will mean, as
of the relevant Cut-Off Date (or, with respect to Additional Accounts, as
of their date of designation for inclusion in the Master Trust), each
Account owned by the Transferor (a) which was in existence and maintained
with the Transferor, (b) which is payable in United States dollars, (c) the
obligor of which has provided, as his most recent billing address, an
address located in the United States or its territories or possessions, (d)
which has not been classified by the Transferor as counterfeit, deleted,
fraudulent, stolen or lost, (e) which has either been originated by the
Transferor or acquired by the Transferor from other institutions and (f)
which has not been charged off by the Transferor in its customary and usual
manner for charging off such Account as of the Cut-Off Date and, with
respect to Additional Accounts, as of their date of designation for
inclusion in the Master Trust. Under the Pooling and Servicing Agreement,
the definition of Eligible Account may be changed by amendment to such
Pooling and Servicing Agreement without the consent of the related
Certificateholders if (i) the Transferor delivers to the Master Trust
Trustee a certificate of an authorized officer to the effect that, in the
reasonable belief of the Transferor, such amendment will not as of the date
of such amendment adversely affect in any material respect the interest of
such Certificateholders and (ii) such amendment will not result in a
withdrawal or reduction of the rating of any outstanding Series under the
Master Trust.

      Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Certificates, an "ELIGIBLE RECEIVABLE" will be
defined to mean each Receivable (a) which has arisen under an Eligible
Account, (b) which was created in compliance, in all material respects,
with all requirements of law applicable to the Transferor, and pursuant to
a credit card agreement which complies in all material respects with all
requirements of law applicable to the Transferor, (c) with respect to which
all consents, licenses or authorizations of, or registrations with, any
governmental authority required to be obtained or given by the Transferor
in connection with the creation of such Receivable or the execution,
delivery, creation and performance by the Transferor of the related credit
card agreement have been duly obtained or given and are in full force and
effect as of the date of the creation of such Receivable, (d) as to which,
at the time of its creation, the Transferor or the Master Trust has good
title free and clear of all liens and security interests arising under or
through the Transferor (other than certain tax liens for taxes not then due
or which the Transferor is contesting), (e) which is the legal, valid and
binding payment obligation of the obligor thereon, legally enforceable
against such obligor in accordance with its terms (with certain
bankruptcy-related exceptions) and (f) which constitutes an "account" or
"general intangible" under Article 9 of the UCC as then in effect in the
State of Delaware.

      Unless otherwise specified in the Prospectus Supplement relating to a
Series of Certificates, it will not be required or anticipated that the
Master Trust Trustee will make any initial or periodic general examination
of the Receivables or any records relating to the Receivables for the
purpose of establishing the presence or absence of defects, compliance with
the Transferor's representations and warranties or for any other purpose.
The Servicer, however, will deliver to the Master Trust Trustee on or
before March 31 of each year (or such other date specified in the related
Prospectus Supplement) an opinion of counsel with respect to the validity
of the security interest of the Master Trust in and to the Receivables and
certain other components of the Master Trust.

ADDITION OF TRUST ASSETS

      As described above under "The Receivables," the Transferor will have
the right to designate, from time to time, Additional Accounts to be
included as Accounts. In addition, the Transferor will be required to
designate Additional Accounts under the circumstances and in the amounts
specified in the related Prospectus Supplement. The Transferor will convey
to the Master Trust its interest in all Receivables of such Additional
Accounts, whether such Receivables are then existing or thereafter created.
The total amount of Receivables in the Master Trust will fluctuate from day
to day, because the amount of new Receivables arising in the Accounts and
the amount of payments collected on existing Receivables usually differ
each day.

      Each Additional Account must be an Eligible Account at the time of
its designation. However, Additional Accounts may not be of the same credit
quality as the initial Accounts. Additional Accounts may have been
originated by the Transferor using credit criteria different from those
which were applied by the Transferor to the initial Accounts or may have
been acquired by the Transferor from an institution which may have had
different credit criteria.

      In addition to or in lieu of Additional Accounts, the Transferor will
be permitted to add to the Master Trust participations representing
undivided interests in a pool of assets primarily consisting of receivables
arising under consumer revolving credit card accounts owned by the
Transferor and collections thereon ("PARTICIPATIONS").

      Participations may be evidenced by one or more certificates of
ownership issued under a separate pooling and servicing agreement or
similar agreement (a "PARTICIPATION AGREEMENT") entered into by the
Transferor which entitles the certificateholder to receive percentages of
collections generated by the pool of assets subject to such Participation
Agreement from time to time and to certain other rights and remedies
specified therein. Participations may have their own credit enhancement,
pay out events, servicing obligations and servicer defaults, all of which
are likely to be enforceable by a separate trustee under the Participation
Agreement and may be different from those specified herein. The rights and
remedies of the Master Trust as the holder of a Participation (and
therefore the Certificateholders) will be subject to all the terms and
provisions of the related Participation Agreement. The Pooling and
Servicing Agreement may be amended to permit the addition of a
Participation in the Master Trust without the consent of the related
Certificateholders if (i) the Transferor delivers to the Master Trust
Trustee a certificate of an authorized officer to the effect that, in the
reasonable belief of the Transferor, such amendment will not as of the date
of such amendment adversely affect in any material respect the interest of
such Certificateholders, and (ii) such amendment will not result in a
withdrawal or reduction of the rating of any outstanding Series under the
Master Trust. To the extent required pursuant to the Securities Act, any
Participations transferred to the Master Trust (a) will have been (i)
registered under the Securities Act or (ii) held for at least the Rule
144(k) holding period, and (b) will be acquired in secondary market
transactions not from the issuer or an affiliate.

      Except as described in the following paragraph, a conveyance by the
Transferor to a Master Trust of Receivables in Additional Accounts or
Participations is subject to the following conditions, among others: (i)
the Transferor shall give the Master Trust Trustee, each Rating Agency and
the Servicer written notice that such Additional Accounts or Participations
will be included, which notice shall specify the approximate aggregate
amount of the Receivables or interests therein to be transferred; (ii) the
Transferor shall have delivered to the Master Trust Trustee a written
assignment (including an acceptance by the Master Trust Trustee on behalf
of the Master Trust for the benefit of the Certificateholders) as provided
in the Pooling and Servicing Agreement relating to such Additional Accounts
or Participations (the "ASSIGNMENT") and, the Transferor shall have
delivered to the Master Trust Trustee a computer file or microfiche list,
dated the date of such Assignment, containing a true and complete list of
such Additional Accounts or Participations; (iii) the Transferor shall
represent and warrant that (x) each Additional Account is, as of the date
the Receivables in such Account are first added to the Master Trust (the
"ADDITION DATE"), an Eligible Account, and each Receivable in such
Additional Account is, as of the Addition Date, an Eligible Receivable, (y)
no selection procedures believed by the Transferor to be materially adverse
to the interests of the Certificateholders were utilized in selecting the
Additional Accounts from the available Eligible Accounts from the Trust
Portfolio, and (z) as of the Addition Date, the Transferor is not
insolvent; (iv) the Transferor shall deliver an opinion of counsel with
respect to the security interest of the Master Trust in the Receivables in
the Additional Accounts or the Participations transferred to the Master
Trust; and (v) under certain circumstances, if any, specified in the
related Prospectus Supplement with respect to Additional Accounts and to
Participations, each Rating Agency then rating any Series of Certificates
outstanding under the Master Trust shall have consented to the addition of
such Additional Accounts or Participations.

      If specified in the related Prospectus Supplement, Additional
Accounts may be automatically added to the Accounts on an ongoing basis;
provided, however, that such automatic inclusion and transfer shall not
occur with respect to any such account if: (i) such account does not
qualify as an Eligible Account or (ii) the Transferor otherwise designates
such account as an account which is not to be included as an Account. The
Transferor will deliver to the Master Trust Trustee a computer file or
microfiche list of all such included Accounts. In connection with any such
automatic addition of Additional Accounts, the Transferor will be required
to satisfy the conditions specified in clause (iii) in the preceding
paragraph.

      In addition to the periodic reports otherwise required to be filed by
the Servicer with the SEC pursuant to the Exchange Act, the Servicer
intends to file, on behalf of the Master Trust, a Report on Form 8-K with
respect to any addition to a Master Trust of Receivables in Additional
Accounts or Participations that would have a material effect on the
composition of the assets of the Master Trust.

REMOVAL OF ACCOUNTS

      Unless otherwise specified in the Prospectus Supplement relating to a
Series of Certificates, subject to the conditions set forth in the next
succeeding sentence, the Transferor may, but shall not be obligated to,
designate from time to time (which may be restricted to certain periods if
so specified in the related Prospectus Supplement) certain Accounts to be
Removed Accounts, all Receivables in which shall be subject to deletion and
removal from the Master Trust; provided, however, that the Transferor shall
not make more than one such designation in any Monthly Period. The
Transferor will be permitted to designate and require reassignment to it of
the Receivables from Removed Accounts only upon satisfaction of the
following conditions: (i) the removal of any Receivables of any Removed
Accounts shall not, in the reasonable belief of the Transferor, cause a Pay
Out Event for any Series to occur; (ii) the Transferor shall have delivered
to the Master Trust Trustee for execution a written assignment and a
computer file or microfiche list containing a true and complete list of all
Removed Accounts identified by account number and the aggregate amount of
the Receivables in such Removed Accounts; (iii) the Transferor shall
represent and warrant that no selection procedures believed by the
Transferor to be materially adverse to the interests of the holders of any
Series of Certificates outstanding under the Master Trust were utilized in
selecting the Removed Accounts to be removed from the Master Trust; (iv)
each Rating Agency then rating each Series of Certificates outstanding
under the Master Trust shall have received notice of such proposed removal
of Accounts and the Transferor shall have received notice from each such
Rating Agency that such proposed removal will not result in a downgrade of
its then current rating for any such Series; (v) the aggregate amount of
Principal Receivables of the Accounts then existing less the aggregate
amount of Principal Receivables of the Removed Accounts shall not be less
than the amount, if any, specified for any period specified; (vi) the
Principal Receivables of the Removed Accounts shall not equal or exceed 5%
(or such other percentage specified in the related Prospectus Supplement)
of the aggregate amount of the Principal Receivables in the Master Trust at
such time; provided, that if any Series has been paid in full, the
Principal Receivables in such Removed Accounts may equal or approximately
equal the initial Investor Interest or highest Investor Interest at any
time during the Revolving Period, as applicable, of such Series; (vii) such
other conditions as are specified in the related Prospectus Supplement; and
(viii) the Transferor shall have delivered to the Master Trust Trustee an
officer's certificate confirming the items set forth in clauses (i) through
(vii) above. Notwithstanding the above, the Transferor will be permitted to
designate as a Removed Account without the consent of the Master Trust
Trustee, Certificateholders or Rating Agencies any Account that has a zero
balance and which the Transferor will remove from its computer file.

COLLECTION AND OTHER SERVICING PROCEDURES

      For each Series of Certificates, the Servicer will be responsible for
servicing and administering the Receivables in accordance with the
Servicer's policies and procedures for servicing credit card receivables
comparable to the Receivables. The Servicer will be required to maintain
fidelity bond coverage insuring against losses through wrongdoing of its
officers and employees who are involved in the servicing of credit card
receivables covering such actions and in such amounts as the Servicer
believes to be reasonable from time to time.

DISCOUNT OPTION

      The Transferor may at any time designate a specified fixed or
variable percentage as specified in the related Prospectus Supplement (the
"DISCOUNT PERCENTAGE") of the amount of Receivables arising in the Accounts
with respect to the Master Trust on and after the date such option (the
"DISCOUNT OPTION") is exercised that otherwise would have been treated as
Principal Receivables to be treated as Finance Charge Receivables (the
"DISCOUNT OPTION RECEIVABLES"). Such designation will become effective upon
satisfaction of the requirements set forth in the Pooling and Servicing
Agreement, including confirmation by each Rating Agency in writing of its
then current rating on each outstanding Series of the Master Trust.
Collections of Receivables to which such Discount Option is applicable that
otherwise would be Principal Receivables will be deemed collections of
Finance Charge Receivables and will be applied accordingly, unless
otherwise provided in the related Prospectus Supplement.

TRUST ACCOUNTS

      Unless otherwise specified in the Prospectus Supplement, the Master
Trust Trustee will establish and maintain in the name of the Master Trust
two separate accounts in a segregated trust account (which need not be a
deposit account), a "FINANCE CHARGE Account" and a "PRINCIPAL ACCOUNT," for
the benefit of the Certificateholders of all related Series, including any
Series offered pursuant to this Prospectus. The Pooling and Servicing
Agreement will provide that the Master Trust Trustee shall have the power
to establish series accounts in Series Supplements, including an Interest
Funding Account, a Principal Funding Account, a Pre-Funding Account or
such other account specified in the related Series Supplement, each of
which series accounts shall be held for the benefit of the
Certificateholders of the related Series and for the purposes set forth in
the related Prospectus Supplement. The Master Trust Trustee will also
establish one or more "DISTRIBUTION ACCOUNTS" each of which shall be
Eligible Deposit Accounts. The Servicer will establish and maintain, in the
name of the Master Trust, for the benefit of Certificateholders of all
Series issued thereby including any Series offered pursuant to this
Prospectus, a Collection Account, which will be an Eligible Deposit
Account. "ELIGIBLE DEPOSIT ACCOUNT" means either (a) a segregated account
with an Eligible Institution or (b) a segregated trust account with the
corporate trust department of a depository institution organized under the
laws of the United States or any one of the states thereof, including the
District of Columbia (or any domestic branch of a foreign bank), and acting
as a trustee for funds deposited in such accounts, so long as any of the
Securities of such depository institution shall have a credit rating from
each Rating Agency in one of its generic credit rating categories which
signifies investment grade. "ELIGIBLE INSTITUTION" means (a) the Servicer,
(b) a depository institution (which may be the Master Trust Trustee or an
affiliate) organized under the laws of the United States or any one of the
states thereof which at all times (i) has a certificate of deposit rating
of "P-1" by Moody's Investors Service, Inc. ("MOODY'S"), (ii) has either
(x) a long-term unsecured debt rating of "AAA" by Standard & Poor's or (y)
a certificate of deposit rating of "A-1+" by Standard & Poor's Ratings
Services ("STANDARD & POOR'S") and (iii) is a member of the FDIC or (c) any
other institution that is acceptable to the Rating Agencies. Unless
otherwise specified in the related Prospectus Supplement, funds in the
Principal Account and the Finance Charge Account for the Master Trust will
be invested, at the direction of the Servicer, in (i) obligations fully
guaranteed by the United States of America, (ii) demand deposits, time
deposits or certificates of deposit of depository institutions or trust
companies, the certificates of deposit of which have a rating in the
highest rating category from Moody's and Standard & Poor's (unless
otherwise specified in the related Prospectus Supplement), (iii) commercial
paper having, at the time of the Master Trust's investment, a rating in the
highest rating category from Moody's and Standard & Poor's (unless
otherwise specified in the related Prospectus Supplement), (iv) bankers'
acceptances issued by any depository institution or trust company described
in clause (ii) above, (v) certain repurchase agreements transacted with
either (a) an entity subject to the United States federal bankruptcy code
or (b) a financial institution insured by the FDIC or any broker-dealer
with "retail customers" that is under the jurisdiction of the Securities
Investors Protection Corp. and (vi) any other investment that by its terms
converts to cash within a finite time period if the Rating Agency confirms
in writing that such investment will not adversely affect its then current
rating or ratings of the Certificates (such investments, "PERMITTED
INVESTMENTS"). Unless otherwise specified in the related Prospectus
Supplement, any earnings (net of losses and investment expenses) on funds
in the Finance Charge Account or the Principal Account will be paid to the
Transferor. Funds in any other series account established by a Series
Supplement may be invested in Permitted Investments or otherwise as
provided in the related Prospectus Supplement. The Servicer will have the
revocable power to withdraw funds from the Collection Account and to
instruct the Master Trust Trustee to make withdrawals and payments from the
Finance Charge Account and the Principal Account for the purpose of
carrying out the Servicer's duties under the Pooling and Servicing
Agreement. Unless otherwise specified in the related Prospectus Supplement,
CMB will be the paying agent (the "PAYING Agent") and will have the
revocable power to withdraw funds from the Distribution Account for the
purpose of making distributions to the Certificateholders.

FUNDING PERIOD

      For any Series of Certificates, the related Prospectus Supplement may
specify that during a period beginning on the Closing Date and ending on a
specified date before the commencement of an Amortization Period or an
Accumulation Period with respect to such Series (the "FUNDING PERIOD") the
aggregate amount of Principal Receivables in the Master Trust allocable to
such Series may be less than the aggregate principal amount of the
Certificates of such Series and that the amount of such deficiency, which
may be up to 100% of the aggregate principal amount of the Certificates of
such Series, (the "PRE-FUNDING AMOUNT") will be held in a trust account
established with the Master Trust Trustee for the benefit of
Certificateholders of such Series (the "PRE-FUNDING ACCOUNT") pending the
transfer of additional Receivables to the Master Trust or pending the
reduction of the Investor Interests of other Series issued by the Master
Trust. The Prospectus Supplement relating to a Series of Certificates will
specify that the Funding Period for such Series will end on a specified
date certain or earlier under certain circumstances, such as the
commencement of the Rapid Amortization Period. The actual length of a
Funding Period for a Series may be contingent upon another event such as
the generation by the Transferor of additional Principal Receivables or the
term of the Amortization Period or Accumulation Period of a related
Companion Series. Generally, the Amortization Period or Accumulation Period
of a related Companion Series will depend upon the payment rate of the
Receivables in the Master Trust. See "Maturity Considerations." Until the
end of the Funding Period of a Series paired with a related Companion
Series, the Certificates of such Series will evidence an undivided interest
in Receivables to the extent of the Investor Interest in such Series and in
funds on deposit in the Pre-Funding Account and Permitted Investments of
such funds to the extent of the difference between the aggregate principal
amount of the Certificates of such Series (the "FULL INVESTOR INTEREST")
and the initial Investor Interest. The related Prospectus Supplement will
specify the initial Investor Interest with respect to such Series, the Full
Investor Interest and the date by which the Investor Interest is expected
to equal the Full Investor Interest. The Investor Interest will increase as
Receivables are delivered to the Master Trust or as the Investor Interests
of other Series of the Master Trust are reduced. The Investor Interest may
also decrease due to Investor Charge-Offs.

      During the Funding Period, funds on deposit in the Pre-Funding
Account for a Series of Certificates will be withdrawn and paid to the
Transferor to the extent of any increases in the Investor Interest. In the
event that the Investor Interest does not for any reason equal the Full
Investor Interest by the end of the Funding Period, any amount remaining in
the Pre-Funding Account and any additional amounts specified in the related
Prospectus Supplement will be payable to the Certificateholders of such
Series in the manner and at such time as set forth in the related
Prospectus Supplement. Such event will result in an early repayment of
Certificate principal and the Certificateholders of such Series will not
receive the benefit of the Certificate Rate for the period of time
originally expected on the amount of such early repayment.

      If so specified in the related Prospectus Supplement, monies in the
Pre-Funding Account will be invested by the Master Trust Trustee in
Permitted Investments or will be subject to a guaranteed rate or investment
agreement or other similar arrangement, and, in connection with each
Distribution Date during the Funding Period, investment earnings on funds
in the Pre-Funding Account during the related Monthly Period will be
withdrawn from the Pre-Funding Account and deposited, together with any
applicable payment under a guaranteed rate or investment agreement or other
similar arrangement, into the Finance Charge Account for distribution in
respect of interest on the Certificates of the related Series in the manner
specified in the related Prospectus Supplement.

COMPANION SERIES

      If so specified in the related Prospectus Supplement, a Series of
Certificates may be paired with one or more other Series issued by the
Master Trust (each, a "COMPANION SERIES") on or prior to the commencement
of the Amortization Period or Accumulation Period for such Series. As the
Investor Interest of the Series having a Companion Series is reduced, the
Investor Interest in the Master Trust of the Companion Series will be
increased. If a Pay Out Event occurs with respect to the Series having a
Companion Series or with respect to the Companion Series when the Series is
in an Amortization Period, the Investor Percentage in respect of
collections of Principal Receivables for the Series and the Investor
Percentage in respect of collections of Principal Receivables for the
Companion Series may be reset as provided in the related Prospectus
Supplement. Resetting of such Investor Percentage may have the effect of
reducing the amount of collections of Principal Receivables allocable to
the Series that is paired with the Companion Series. While the issuance of
a Companion Series will be subject to the conditions described under " --
Exchanges," there can be no assurance that the terms of a Companion Series
might not have an impact on the timing or amount of payments received on
the Series with which it is paired. See "Maturity Considerations."

INVESTOR PERCENTAGE AND TRANSFEROR PERCENTAGE

      The Servicer will allocate between the Investor Interest of each
Series (and between each Class of each Series) and the Transferor Interest,
and, in certain circumstances, the interest of certain Credit Enhancement
Providers, all amounts collected on Finance Charge Receivables, all amounts
collected on Principal Receivables and all Receivables in Defaulted
Accounts. The Servicer will make each allocation by reference to the
applicable Investor Percentage of each Series and the Transferor
Percentage, and, in certain circumstances, the percentage interest of
certain Credit Enhancement Providers (the "CREDIT ENHANCEMENT PERCENTAGE")
with respect to such Series. The Prospectus Supplement relating to a Series
will specify the Investor Percentage and, if applicable, the Credit
Enhancement Percentage (or the method of calculating such percentage) with
respect to the allocations of collections of Principal Receivables, Finance
Charge Receivables and Receivables in Defaulted Accounts during the
Revolving Period, any Amortization Period and the Accumulation Period, as
applicable. In addition, for each Series of Certificates having more than
one Class, the related Prospectus Supplement will specify the method of
allocation between such Classes.

      The Transferor Percentage will, in all cases, be equal to 100% minus
the aggregate Investor Percentages and, if applicable, the Credit
Enhancement Percentages, for all Series then outstanding.

APPLICATION OF COLLECTIONS

      Unless otherwise specified in the related Prospectus Supplement,
except as otherwise provided below, the Servicer will deposit into an
account required to be established for such purpose by the Pooling and
Servicing Agreement (the "COLLECTION ACCOUNT") for the Master Trust, no
later than the second business day (or such other day specified in the
related Prospectus Supplement) following the date of processing, any
payment collected by the Servicer on the Receivables. On the same day as
any such deposit is made, the Servicer will make the deposits and payments
to the accounts and parties as indicated below; provided, however, that for
as long as CMB remains the Servicer under the Pooling and Servicing
Agreement, and (a)(i) the Servicer provides to the Master Trust Trustee a
letter of credit or other credit support acceptable to each Rating Agency
and (ii) the Transferor shall not have received a notice from the Rating
Agency that such letter of credit would result in the lowering of such
Rating Agency's then existing rating of the related Series (and if the
Master Trust has issued more than one Series, any Series of certificates
then issued and outstanding thereunder), or (b) the Servicer has and
maintains a minimum certificate of deposit rating of "P-1" by Moody's and
"A-1" by Standard & Poor's unless otherwise specified in the related
Prospectus Supplement and deposit insurance provided by either the Bank
Insurance Fund ("BIF") or the Savings Association Insurance Fund ("SAIF"),
then the Servicer may make such deposits and payments on a monthly or other
periodic basis on the Transfer Date in an amount equal to the net amount of
such deposits and payments which would have been made had the conditions of
this proviso not applied.

      Unless otherwise specified in the related Prospectus Supplement,
notwithstanding anything in the Pooling and Servicing Agreement to the
contrary, whether the Servicer is required to make monthly or daily
deposits from the Collection Account into the Finance Charge Account or the
Principal Account, with respect to any Monthly Period, (i) the Servicer
will only be required to deposit collections from the Collection Account
into the Finance Charge Account, the Principal Account or any series
account established by a related Series Supplement up to the required
amount to be deposited into any such account or, without duplication,
distributed on or prior to the related Distribution Date to
Certificateholders or to the provider of Enhancement and (ii) if at any
time prior to such Distribution Date the amount of collections deposited in
the Collection Account exceeds the amount required to be deposited pursuant
to clause (i) above, the Servicer will be permitted to withdraw the excess
from the Collection Account.

      Unless otherwise specified in the related Prospectus Supplement, the
Servicer will withdraw the following amounts from the Collection Account
for application as indicated:

      (a) an amount equal to the Transferor Percentage of the aggregate
amount of such deposits in respect of Principal Receivables and Finance
Charge Receivables, respectively, will be paid or held for payment to the
holder of the Transferor Certificate, provided that if after giving effect
to the inclusion in the Master Trust of all Receivables on or prior to such
date of processing the Transferor Interest would be reduced below the
Minimum Transferor Interest the excess will be deposited in the Principal
Account or other specified account and will be used as described in the 
related Prospectus Supplement, including for payment to other Series of 
Certificates issued by the Master Trust;

      (b) an amount equal to the applicable Investor Percentage of the
aggregate amount of such deposits in respect of Finance Charge Receivables
will be deposited into the Finance Charge Account for allocation and
distribution as described in the related Prospectus Supplement;

      (c) during the Revolving Period, an amount equal to the applicable
Investor Percentage of the aggregate amount of such deposits in respect of
Principal Receivables will be invested or held for investment in Principal
Receivables, provided that if after giving effect to the inclusion in the
Master Trust of all Receivables on or prior to such date of processing the
Transferor Interest would be reduced below the Minimum Transferor Interest
the excess will be deposited in the Principal Account or other specified
account and will be used as described in the related Prospectus Supplement,
including for payment to other Series of Certificates issued by the Master
Trust;

      (d) during the Controlled Amortization Period or Accumulation Period,
as applicable, an amount equal to the applicable Investor Percentage of
such deposits in respect of Principal Receivables up to the amount, if any,
as specified in the related Prospectus Supplement will be deposited in the
Principal Account or Principal Funding Account, as applicable, for
allocation and distribution to Certificateholders as described in the
related Prospectus Supplement, provided that if collections of Principal
Receivables exceed the principal payments which may be allocated or
distributed to Certificateholders, the amount of such excess will be paid
to the holder of the Transferor Certificate until the Transferor Interest
is reduced to the Minimum Transferor Interest, and thereafter will be
deposited in the Principal Account or other specified account and will be
used as described in the related Prospectus Supplement, including for
payment to other Series of Certificates issued by the Master Trust; and

      (e) during the Principal Amortization Period, if applicable, and the
Rapid Amortization Period, an amount equal to the applicable Investor
Percentage of such deposits in respect of Principal Receivables will be
deposited into the Principal Account for application and distribution as
provided in the related Prospectus Supplement.

      In the case of a Series of Certificates having more than one Class,
the amounts in the Collection Account will be allocated and applied to each
Class in the manner and order of priority described in the related
Prospectus Supplement.

      Any amounts collected in respect of Principal Receivables and not
paid to the Transferor because the Transferor Interest is zero as described
above (with respect to each Series, "UNALLOCATED PRINCIPAL COLLECTIONS"),
together with any adjustment payments as described below, will be paid to
and held in the Principal Account and paid to the Transferor if and to the
extent that the Transferor Interest is equal to or greater than zero. If an
Amortization Period or Accumulation Period has commenced, Unallocated
Principal Collections will be held for distribution to the
Certificateholders on the related Distribution Date or accumulated for
distribution on the Scheduled Payment Date, as applicable, and distributed
to the Certificateholders of each Class or held for and distributed to the
Certificateholders of other Series of Certificates issued by the Master
Trust in the manner and order of priority specified in the related
Prospectus Supplement.

SHARED EXCESS FINANCE CHARGE COLLECTIONS

      Any Series of Certificates may be included in a Group of Series
(each, a "GROUP"). The Prospectus Supplement relating to a Series will
specify whether such Series will be included in a Group and will identify
any previously issued Series included in such Group. If so specified in the
related Prospectus Supplement, the Certificateholders of a Series within a
Group or any Class thereof may be entitled to receive all or a portion of
Excess Finance Charge Collections with respect to another Series within
such Group to cover any shortfalls with respect to amounts payable from
collections of Finance Charge Receivables allocable to such Series or
Class. Unless otherwise provided in the related Prospectus Supplement, with
respect to any Series, "EXCESS FINANCE CHARGE COLLECTIONS" for any Monthly
Period will equal the excess of collections of Finance Charge Receivables,
annual membership fees and certain other amounts allocated to the Investor
Interest of such Series or Class over the sum of (i) interest accrued for
the current month ("MONTHLY INTEREST") and overdue Monthly Interest on the
Certificates of such Series or Class (together with, if applicable,
interest on overdue Monthly Interest at the rate specified in the related
Prospectus Supplement ("ADDITIONAL INTEREST")), (ii) accrued and unpaid
Investor Servicing Fees with respect to such Series or Class payable from
collections of Finance Charge Receivables, (iii) the Investor Default
Amount with respect to such Series or Class, (iv) unreimbursed Investor
Charge-Offs with respect to such Series or Class and (v) other amounts
specified in the related Prospectus Supplement. The term "INVESTOR
SERVICING FEE" for any Series of Certificates or Class thereof means the
Servicing Fee allocable to the Investor Interest with respect to such
Series or Class, as specified in the related Prospectus Supplement. The
term "INVESTOR DEFAULT AMOUNT" means, for any Monthly Period and for any
Series or Class thereof, the aggregate amount of the applicable Investor
Percentage of Principal Receivables in Defaulted Accounts. The term
"INVESTOR CHARGE-OFF" means, for any Monthly Period, and for any Series or
Class thereof, the amount by which (a) the related Monthly Interest and
overdue Monthly Interest (together with, if applicable, Additional
Interest), the accrued and unpaid Investor Servicing Fees payable from
collections of Finance Charge Receivables, the Investor Default Amount and
any other required fees exceeds (b) amounts available to pay such amounts
out of collections of Finance Charge Receivables, available Credit
Enhancement amounts, if any, and other sources specified in the related
Prospectus Supplement, if any, but not more than such Investor Default
Amount. See "- -- Application of Collections" and " -- Defaulted
Receivables; Rebates and Fraudulent Charges; Investor Charge-Offs."

SHARED PRINCIPAL COLLECTIONS

      If so specified in the related Prospectus Supplement, to the extent
that collections of Principal Receivables and certain other amounts that
are allocated to the Investor Interest of any Series are not needed to make
payments or deposits with respect to such Series, such collections ("SHARED
PRINCIPAL COLLECTIONS") will be applied to cover principal payments due to
or for the benefit of Certificateholders of other Series. If so specified
in the related Prospectus Supplement, the allocation of Shared Principal
Collections may be among Series within a Group. Any such reallocation will
not result in a reduction in the Investor Interest of the Series to which
such collections were initially allocated.

DEFAULTED RECEIVABLES; REBATES AND FRAUDULENT CHARGES; INVESTOR CHARGE-OFFS

      Unless otherwise specified in the related Prospectus Supplement, for
each Series of Certificates, on the fourth business day preceding each
Transfer Date (the "DETERMINATION DATE"), the Servicer will calculate the
aggregate Investor Default Amount for the preceding Monthly Period, which
will be equal to the aggregate amount of the Investor Percentage of
Principal Receivables in Defaulted Accounts; that is, Accounts which in
such Monthly Period were written off as uncollectible in accordance with
the Servicer's policies and procedures for servicing credit card
receivables comparable to the Receivables. In the case of a Series of
Certificates having more than one Class, the Investor Default Amount will
be allocated among the Classes in the manner described in the related
Prospectus Supplement. If so provided in the related Prospectus Supplement,
an amount equal to the Investor Default Amount for any Monthly Period may
be paid from other amounts, including collections in the Finance Charge
Account or from Credit Enhancement, and applied to pay principal to
Certificateholders or the holder of the Transferor Certificate, as
appropriate. In the case of a Series of Certificates having one or more
Classes of subordinated certificates, the related Prospectus Supplement may
provide that all or a portion of amounts otherwise allocable to such
subordinated certificates may be paid to the Holders of senior certificates
to make up any Investor Default Amount allocable to such Holders of senior
certificates.

      With respect to each Series of Certificates, the Investor Interest
with respect to such Series will be reduced by the amount of Investor
Charge-Offs for any Monthly Period. Investor Charge-Offs will be reimbursed
on any Distribution Date to the extent amounts on deposit in the Finance
Charge Account and otherwise available therefor exceed such interest, fees
and any aggregate Investor Default Amount payable on such date. Such
reimbursement of Investor Charge-Offs will result in an increase in the
Investor Interest with respect to such Series. In the case of a Series of
Certificates having more than one Class, the related Prospectus Supplement
will describe the manner and priority of allocating Investor Charge-Offs
and reimbursements thereof among the Investor Interests of the several
Classes.

      If the Servicer adjusts the amount of any Principal Receivable
because of transactions occurring in respect of a rebate or refund to a
cardholder, or because such Principal Receivable was created in respect of
merchandise which was refused or returned by a cardholder, then the amount
of the Transferor Interest in the Master Trust will be reduced, on a net
basis, by the amount of the adjustment. In addition, the Transferor
Interest in the Master Trust will be reduced, on a net basis, as a result
of transactions in respect of any Principal Receivable which was discovered
as having been created through a fraudulent or counterfeit charge. In the
event that the exclusion of such Receivables from the calculation of the
Transferor Interest at such time would cause the Transferor Interest to be
less than the Minimum Transferor Interest, the Transferor will be required
to pay an amount equal to such deficiency to the Principal Account.

DEFEASANCE

      If so specified in the Prospectus Supplement relating to a Series,
the Transferor may terminate its substantive obligations in respect of such
Series or the Master Trust by depositing with the Master Trust Trustee,
from amounts representing, or acquired with, collections of Receivables,
money or Permitted Investments sufficient to make all remaining scheduled
interest and principal payments on such Series or all outstanding Series of
Certificates of the Master Trust, as the case may be, on the dates
scheduled for such payments and to pay all amounts owing to any Credit
Enhancement Provider with respect to such Series or all outstanding Series,
as the case may be, if such action would not result in a Pay Out Event for
any Series. Prior to its first exercise of its right to substitute money or
Permitted Investments for Receivables, the Transferor will deliver to the
Master Trust Trustee (i) an opinion of counsel to the effect that such
deposit and termination of obligations will not result in the Master Trust
being required to register as an "investment company" within the meaning of
the Investment Company Act of 1940, as amended and (ii) a Tax Opinion.

FINAL PAYMENT OF PRINCIPAL; TERMINATION

      With respect to each Series, the Certificates will be subject to
optional repurchase by the Transferor on any Distribution Date after the
total Investor Interest of such Series and the Enhancement Invested Amount,
if any, with respect to such Series, is reduced to an amount less than or
equal to 5% of the initial Investor Interest, if any (or such other amount
specified in the related Prospectus Supplement), if certain conditions set
forth in the Pooling and Servicing Agreement are met. Unless otherwise
specified in the related Prospectus Supplement, the repurchase price will
be equal to the total Investor Interest of such Series (less the amount, if
any, on deposit in any Principal Funding Account with respect to such
Series), plus the Enhancement Invested Amount, if any, with respect to such
Series, plus accrued and unpaid interest on the Certificates and interest
or other amounts payable on the Enhancement Invested Amount or the
Collateral Interest, if any, through the day preceding the Distribution
Date on which the repurchase occurs.

      The Certificates of each Series will be retired on the day following
the Distribution Date on which the final payment of principal is scheduled
to be made to the Certificateholders, whether as a result of optional
reassignment to the Transferor or otherwise. Each Prospectus Supplement
will specify the final date on which principal and interest with respect to
the related Series of Certificates will be scheduled to be distributed (the
"SERIES TERMINATION DATE"); provided, however, that the Certificates may be
subject to prior termination as provided above. If the Investor Interest is
greater than zero on the Series Termination Date, the Master Trust Trustee
or Servicer may be required to sell or cause to be sold certain Receivables
in the manner provided in the Pooling and Servicing Agreement and Series
Supplement and to pay the net proceeds of such sale and any collections on
the Receivables, in an amount at least equal to the sum of the Investor
Interest and the Enhancement Invested Amount, if any, with respect to such
Series plus accrued interest due thereon.

      Unless the Servicer and the holder of the Transferor Certificate
instruct the Master Trust Trustee otherwise, the Master Trust will
terminate on the earliest of (a) the day after the Distribution Date on
which the aggregate Investor Interest and Enhancement Invested Amount or
Collateral Interest, if any, with respect to each Series outstanding is
zero, (b) August 31, 2016, or (c) if the Receivables are sold, disposed of
or liquidated following the occurrence of an insolvency event, immediately
following such sale, disposition or liquidation (such date, the "TRUST
TERMINATION DATE"). Upon the termination of the Master Trust and the
surrender of the Transferor Certificate, the Master Trust Trustee shall
convey to the holder of the Transferor Certificate all right, title and
interest of the Master Trust in and to the Receivables and other funds of
the Master Trust.

PAY OUT EVENTS

      Unless otherwise specified in the related Prospectus Supplement, as
described above, the Revolving Period will continue through the date
specified in the related Prospectus Supplement unless a Pay Out Event
occurs prior to such date. A Pay Out Event occurs with respect to all
Series issued by the Master Trust upon the occurrence of one of the
following events:

      (a)   certain events of insolvency or receivership relating to the
Transferor;

      (b) the Transferor is unable for any reason to transfer Receivables
to the Master Trust in accordance with the provisions of the Pooling and
Servicing Agreement; or

      (c) the Master Trust becomes subject to regulation as an "investment
company" within the meaning of the Investment Company Act of 1940, as
amended.

      In addition, a Pay Out Event may occur with respect to any Series
upon the occurrence of any other event specified in the related Prospectus
Supplement. On the date on which a Pay Out Event is deemed to have
occurred, the Rapid Amortization Period will commence. If, because of the
occurrence of a Pay Out Event, the Rapid Amortization Period begins earlier
than the scheduled commencement of an Amortization Period or prior to a
Scheduled Payment Date, Certificateholders will begin receiving
distributions of principal earlier than they otherwise would have, which
may shorten the average life of the Certificates.

      In addition to the consequences of a Pay Out Event discussed above,
unless otherwise specified in the related Prospectus Supplement, if
pursuant to certain provisions of federal law, the Transferor voluntarily
enters liquidation or a receiver is appointed for the Transferor, on the
day of such event the Transferor will immediately cease to transfer
Principal Receivables to the Master Trust and promptly give notice to the
Master Trust Trustee of such event. Within 15 days, the Master Trust
Trustee will publish a notice of the liquidation or the appointment stating
that the Master Trust Trustee intends to sell, dispose of, or otherwise
liquidate the Receivables in a commercially reasonable manner. Unless
otherwise instructed within a specified period by Certificateholders
representing undivided interests aggregating more than 50% of the Investor
Interest of each such Series (or if any Series has more than one Class, of
each Class, and any other person specified in the Pooling and Servicing
Agreement or a Series Supplement) issued and outstanding, the Master Trust
Trustee will sell, dispose of, or otherwise liquidate the Receivables in a
commercially reasonable manner and on commercially reasonable terms. The
proceeds from the sale, disposition or liquidation of the Receivables will
be treated as collections of the Receivables and applied as specified above
in "-- Application of Collections" and in the related Prospectus
Supplement.

      If the only Pay Out Event to occur is either the insolvency of the
Transferor or the appointment of a conservator or receiver for the
Transferor, the conservator or receiver may have the power to prevent the
early sale, liquidation or disposition of the Receivables and the
commencement of the Rapid Amortization Period. In addition, a conservator
or receiver may have the power to cause the early sale of the Receivables
and the early retirement of the Certificates. See "Certain Legal Aspects of
the Receivables -- Certain Matters Relating to Receivership."

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      Unless otherwise specified in the related Prospectus Supplement, for
each Series of Certificates, the Servicer's compensation for its servicing
activities and reimbursement for its expenses will take the form of the
payment to it of a fee (the "SERVICING Fee") payable at the times and in
the amounts specified in the related Prospectus Supplement. The Investor
Servicing Fee will be funded from collections of Finance Charge Receivables
allocated to the Investor Interest and will be paid each month, or on such
other specified periodic basis, from amounts so allocated and on deposit in
the Finance Charge Account (which, if so specified in the related
Prospectus Supplement, may include all or a portion of the Interchange
arising from the Accounts) or, in certain limited circumstances, from
amounts available from Enhancement and other sources, if any. The remainder
of the servicing fee will be allocable to the Transferor Interest, the
Investor Interests of any other Series issued by the Master Trust and the
interest represented by the Enhancement Invested Amount or the Collateral
Interest, if any, with respect to such Series, as described in the related
Prospectus Supplement. Neither the Master Trust nor the Certificateholders
will have any obligation to pay the portion of the servicing fee allocable
to the Transferor Interest.

      The Servicer will pay from its servicing compensation certain
expenses incurred in connection with servicing the Receivables including,
without limitation, payment of the fees and disbursements of the Master
Trust Trustee and independent certified public accountants and other fees
which are not expressly stated in the Pooling and Servicing Agreement to be
payable by the Master Trust or the Certificateholders other than federal,
state and local income and franchise taxes, if any, of the Master Trust.

CERTAIN MATTERS REGARDING THE TRANSFEROR AND THE SERVICER

      The Chase Manhattan Bank ("CMB"), an affiliate of Chase USA,
initially will service the Receivables. In certain limited circumstances,
CMB may resign or be removed, in which event the Master Trust Trustee or a
third party servicer may be appointed as successor servicer (CMB, or any
such successor servicer, is referred to herein as the "Servicer"). CMB is a
wholly-owned subsidiary of the Corporation. The principal executive office
of CMB is located at 270 Park Avenue, New York, New York 10017, telephone
number (212) 270-6000. CMB has delegated some of its servicing duties to
FDR and has delegated substantially all of its other servicing duties to
Chase USA effective as of June 1, 1996. The Servicer will receive the
Servicing Fee as servicing compensation from the Master Trust in respect of
each Series in the amounts and at the times specified in the related
Prospectus Supplement. The Servicing Fee may be payable from Finance Charge
Receivables, Interchange or other amounts as specified in the related
Prospectus Supplement.

      With respect to each Series of Certificates, the Servicer may not
resign from its obligations and duties under the Pooling and Servicing
Agreement, except upon determination that performance of its duties is no
longer permissible under applicable law. No such resignation will become
effective until the Master Trust Trustee or a successor to the Servicer has
assumed the Servicer's responsibilities and obligations under the Pooling
and Servicing Agreement. CMB has delegated some of its servicing duties to
FDR and substantially all of its other servicing duties to the Bank;
however, such delegation does not relieve it of its obligation to perform
such duties in accordance with the Pooling and Servicing Agreement.

      The Pooling and Servicing Agreement will provide that the Servicer
will indemnify the Master Trust and Master Trust Trustee from and against
any reasonable loss, liability, expense, damage or injury suffered or
sustained by reason of any acts or omissions or alleged acts or omissions
of the Servicer with respect to the activities of the Master Trust or the
Master Trust Trustee; provided, however, that the Servicer shall not
indemnify (a) the Master Trust Trustee for liabilities imposed by reason of
fraud, negligence, or willful misconduct by the Master Trust Trustee in the
performance of its duties under the Pooling and Servicing Agreement, (b)
the Master Trust, the Certificateholders or the Certificate Owners for
liabilities arising from actions taken by the Master Trust Trustee at the
request of Certificateholders, (c) the Master Trust, the Certificateholders
or the Certificate Owners for any losses, claims, damages or liabilities
incurred by any of them in their capacities as investors, including without
limitation, losses incurred as a result of defaulted Receivables or
Receivables which are written off as uncollectible or (d) the Master Trust,
the Certificateholders, or the Certificate Owners for any liabilities,
costs or expenses of the Master Trust, the Certificateholders, or the
Certificate Owners arising under any tax law, including without limitation,
any federal, state or local income or franchise tax or any other tax
imposed on or measured by income (or any interest or penalties with respect
thereto or arising from a failure to comply therewith) required to be paid
by the Master Trust, the Certificateholders or the Certificate Owners in
connection with the Pooling and Serv icing Agreement to any taxing
authority.

      In addition, the Pooling and Servicing Agreement will provide that,
subject to certain exceptions, the Transferor will indemnify an injured
party for any losses, claims, damages or liabilities (other than those
incurred by a Certificateholder as an investor in the Certificates or those
which arise from any action of a Certificateholder) arising out of or based
upon the arrangement created by the Pooling and Servicing Agreement as
though the Pooling and Servicing Agreement created a partnership under the
New York Revised Limited Partnership Act in which the Transferor is a
general partner.

      The Pooling and Servicing Agreement will provide that neither the
Transferor nor the Servicer nor any of their respective directors,
officers, employees or agents will be under any other liability to the
Master Trust, Master Trust Trustee, Certificateholders, or any other person
for any action taken, or for refraining from taking any action, in good
faith pursuant to the Pooling and Servicing Agreement. Neither the
Transferor, the Servicer, nor any of their respective directors, officers,
employees or agents will be protected against any liability which would
otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence of the Transferor, the Servicer or any such person in the
performance of its duties or by reason of reckless disregard of obligations
and duties thereunder. In addition, the Pooling and Servicing Agreement
will provide that the Servicer is not under any obligation to appear in,
prosecute or defend any legal action which is not incidental to its
servicing responsibilities under the Pooling and Servicing Agreement and
which in its opinion may expose it to any expense or liability.

      The Pooling and Servicing Agreement will provide that, in addition to
Exchanges, if applicable, the Bank may transfer its interest in all or a
portion of the Transferor Certificate, provided that prior to any such
transfer (a) the Master Trust Trustee receives written notification from
each Rating Agency that such transfer will not result in a lowering of its
then existing rating of the Certificates of each outstanding Series rated
by it and (b) the Master Trust Trustee receives a Tax Opinion.

      Any person into which, in accordance with the Pooling and Servicing
Agreement, the Transferor or the Servicer may be merged or consolidated or
any person resulting from any merger or consolidation to which the
Transferor or the Servicer is a party, or any person succeeding to the
business of the Transferor or the Servicer, upon execution of a supplement
to the Pooling and Servicing Agreement and delivery of an opinion of
counsel with respect to the compliance of the transaction with the
applicable provisions of the Pooling and Servicing Agreement, will be the
successor to the Transferor or the Servicer, as the case may be, under the
Pooling and Servicing Agreement.

SERVICER DEFAULT

      Unless otherwise specified in the related Prospectus Supplement, in
the event of any Servicer Default (as defined below), either the Master
Trust Trustee or Certificateholders representing undivided interests
aggregating more than 50% of the Investor Interests for all Series of
Certificates of the Master Trust, by written notice to the Servicer (and to
the Master Trust Trustee if given by the Certificateholders), may terminate
all of the rights and obligations of the Servicer as servicer under the
Pooling and Servicing Agreement and in and to the Receivables and the
proceeds thereof and the Master Trust Trustee may appoint a new Servicer (a
"SERVICE TRANSFER"). The rights and interest of the Transferor under the
Pooling and Servicing Agreement and in the Transferor Interest will not be
affected by such termination. The Master Trust Trustee shall as promptly as
possible appoint a successor Servicer. If no such Servicer has been
appointed and has accepted such appointment by the time the Servicer ceases
to act as Servicer, all authority, power and obligations of the Servicer
under the Pooling and Servicing Agreement shall pass to and be vested in
the Master Trust Trustee. If the Master Trust Trustee is unable to obtain
any bids from eligible servicers and the Servicer delivers an officer's
certificate to the effect that it cannot in good faith cure the Servicer
Default which gave rise to a transfer of servicing, and if the Master Trust
Trustee is legally unable to act as successor Servicer, then the Master
Trust Trustee shall give the Transferor the right of first refusal to
purchase the Receivables on terms equivalent to the best purchase offer as
determined by the Master Trust Trustee.

      Unless otherwise specified in the related Prospectus Supplement,
"SERVICER DEFAULT" under the Pooling and Servicing Agreement refers to any
of the following events:

      (a) failure by the Servicer to make any payment, transfer or deposit,
or to give instructions to the Master Trust Trustee to make certain
payments, transfers or deposits, on the date the Servicer is required to do
so under the Pooling and Servicing Agreement or any Series Supplement (or
within the applicable grace period, which shall not exceed 10 business
days);

      (b) failure on the part of the Servicer duly to observe or perform in
any respect any other covenants or agreements of the Servicer which has a
material adverse effect on the Certificateholders of any Series issued and
outstanding under such Master Trust and which continues unremedied for a
period of 60 days after written notice and continues to have a material
adverse effect on such Certificateholders; or the delegation by the
Servicer of its duties under the Pooling and Servicing Agreement, except as
specifically permitted thereunder;

      (c) any representation, warranty or certification made by the
Servicer in the Pooling and Servicing Agreement, or in any certificate
delivered pursuant to the Pooling and Servicing Agreement, proves to have
been incorrect when made which has a material adverse effect on the
Certificateholders of any Series issued and outstanding under such Master
Trust, and which continues to be incorrect in any material respect for a
period of 60 days after written notice and continues to have a material
adverse effect on such Certificateholders;

      (d) the occurrence of certain events of bankruptcy, insolvency or
receivership of the Servicer, or

      (e) such other event specified in the related Prospectus Supplement.

      Unless otherwise stated in the related Prospectus Supplement,
notwithstanding the foregoing, a delay in or failure of performance
referred to in clause (a) above for a period of 10 business days, or
referred to under clause (b) or (c) for a period of 60 business days, shall
not constitute a Servicer Default if such delay or failure could not be
prevented by the exercise of reasonable diligence by the Servicer and such
delay or failure was caused by an act of God or other similar occurrence.
Upon the occurrence of any such event, the Servicer shall not be relieved
from using its best efforts to perform its obligations in a timely manner
in accordance with the terms of the Pooling and Servicing Agreement, and
the Servicer shall provide the Master Trust Trustee, any provider of
Enhancement and/or any issuer of any third-party Credit Enhancement (a
"CREDIT ENHANCEMENT PROVIDER"), the Transferor and the holders of
Certificates of each Series issued and outstanding under the Master Trust
prompt notice of such failure or delay by it, together with a description
of the cause of such failure or delay and its efforts to perform its
obligations.

      In the event of a Servicer Default, if a conservator or receiver is
appointed for the Servicer and no Servicer Default other than such
conservatorship or receivership or the insolvency of the Servicer exists,
the conservator or receiver may have the power to prevent either the Master
Trust Trustee or the majority of the Certificateholders from effecting a
Service Transfer.

REPORTS TO CERTIFICATEHOLDERS

      Unless otherwise specified in the related Prospectus Supplement, for
each Series of Certificates offered hereby, on each Distribution Date, or
as soon thereafter as is practicable, as specified in the related
Prospectus Supplement, the Paying Agent will forward to each
Certificateholder of record a statement prepared by the Servicer setting
forth, among other things: (a) the total amount distributed, (b) the amount
of distribution on such Distribution Date allocable to principal on the
Certificates, (c) the amount of such distribution allocable to interest on
the Certificates, (d) the amount of collections of Principal Receivables
processed during the preceding month or months since the last Distribution
Date and allocated in respect of the Certificates, (e) the aggregate amount
of Principal Receivables, the Investor Interest and the Investor Interest
as a percentage of the aggregate amount of the Principal Receivables in the
Master Trust as of the end of the last day of the preceding Monthly Period
or Periods since the last Distribution Date, (f) the aggregate outstanding
balance of Accounts which are at least a specified number of days
delinquent by class of delinquency as of the end of the last day of the
preceding Monthly Period or Periods since the last Distribution Date, (g)
the aggregate Investor Default Amount for the preceding Monthly Period or
Periods since the last Distribution Date, (h) the amount of Investor
Charge-Offs for the preceding Monthly Period or Periods since the last
Distribution Date and the amount of reimbursements of previous Investor
Charge-Offs for the preceding Monthly Period or Periods since the last
Distribution Date, (i) the amount of the Investor Servicing Fee for the
preceding Monthly Period or Periods since the last Distribution Date, (j)
the amount available under any Enhancement and Credit Enhancement, if any,
as of the close of business on such Distribution Date, (k) the "pool
factor" as of the end of the related Record Date (consisting of a
seven-digit decimal expressing the ratio of the Investor Interest to the
initial Investor Interest), (l) the aggregate amount of collections on
Finance Charge Receivables and annual membership fees processed during the
preceding Monthly Period or Periods since the last Distribution Date, (m)
the Portfolio Yield (as such term is defined in the related Prospectus
Supplement and relating to such Series) for the preceding Monthly Period or
Periods since the last Distribution Date and (n) certain information
relating to the floating or variable Certificate Rates, if applicable, for
the Monthly Period or Periods ending on such Distribution Date. In the case
of a Series of Certificates having more than one Class, the statements
forwarded to Certificateholders will provide information as to each Class
of Certificates, as appropriate.

      On or before January 31 of each calendar year or such other date as
specified in the related Prospectus Supplement, the Paying Agent will
furnish to each person who at any time during the preceding calendar year
was a Certificateholder of record, a statement prepared by the Servicer
containing the information required to be contained in the regular monthly
report to Certificateholders, as set forth in clauses (a), (b) and (c)
above aggregated for such calendar year or the applicable portion thereof
during which such person was a Certificateholder, together with such other
customary information (consistent with the treatment of the Certificates as
debt) as the Master Trust Trustee or the Servicer deems necessary or
desirable to enable the Certificateholders to prepare their United States
tax returns.

EVIDENCE AS TO COMPLIANCE

      Unless otherwise specified in the related Prospectus Supplement, the
Pooling and Servicing Agreement will provide that on or before March 31 of
each calendar year, or such other date as specified in the related
Prospectus Supplement, the Servicer will cause a firm of independent
certified public accountants to furnish (i) a report to the effect that
such accounting firm has examined management's assertion that, as of the
date of such report, the system of internal control over servicing of
securitized credit card receivables met the criteria for effective internal
control described in the report entitled "Internal Control-Integrated
Framework" issued by the Committee of Sponsoring Organizations of the
Treadway Commission ("COSO") and that in their opinion, management's
assertion is fairly stated, in all material respects and (ii) a report,
prepared using generally accepted attestation standards to the effect that
such accountants have compared the amounts set forth in at least two of the
monthly certificates forwarded by the Servicer during the period covered by
such report (which shall be the twelve-month period ending on December 31
of the preceding calendar year) with the Servicer's computer reports which
were the source of such amounts and found them to be in agreement or shall
disclose any exceptions noted and that such firm has recalculated the
mathematical accuracy of amounts derived in the monthly certificates.

      The Pooling and Servicing Agreement will provide for delivery to the
Master Trust Trustee on or before August 31 of each calendar year, or such
other date as specified in the related Prospectus Supplement, of an annual
statement signed by an officer of the Servicer to the effect that the
Servicer has fully performed its obligations under the Pooling and
Servicing Agreement throughout the preceding year, or, if there has been a
default in the performance of any such obligation, specifying the nature
and status of the default.

AMENDMENTS

      Unless otherwise specified in the related Prospectus Supplement, the
Pooling and Servicing Agreement and any Series Supplement may be amended by
the Transferor, the Servicer and the Master Trust Trustee, without the
consent of Securityholders of any Series then outstanding, to cure any
ambiguity, to revise certain exhibits and schedules, to correct or
supplement any provision therein which may be inconsistent with any other
provision therein, or to add any other provisions with respect to matters
or questions arising thereunder which are not inconsistent with the
provisions of the Pooling and Servicing Agreement or Series Supplement. No
such amendment, however, may adversely affect in any material respect the
interests of the Securityholders of any Series then outstanding.

      The Pooling and Servicing Agreement and any related Series Supplement
may be amended by the Transferor, the Servicer and the Master Trust Trustee
without the consent of any of the Certificateholders of any Series then
outstanding for the purpose of adding, changing or eliminating any
provision thereof or any right of the holders of Certificates thereunder,
provided that (i) the Servicer shall have furnished the Master Trust
Trustee with an officer's certificate to the effect that the amendment will
not materially and adversely affect the interests of any
Certificateholders, (ii) such amendment will not cause the Master Trust to
be characterized as a corporation for federal income tax purposes or
otherwise have a material adverse effect on the federal income taxation of
any Series and (iii) the Servicer shall have given each Rating Agency ten
business days' prior written notice of such amendment and shall have
received written confirmation from each Rating Agency that the rating of
the Certificates of any Series will not be reduced or withdrawn as a result
of such amendment. No such amendment, however, may effect any of the
amendments that require unanimous Certificateholder consent as set forth in
the next paragraph, or (i) reduce in any manner the amount of, or delay the
timing of, distributions which are required to be made on Certificates of
any Series, (ii) change the definition of or the manner of calculating the
interest of any Certificateholder of any Series, (iii) alter the
requirements for changing the percentage by which the Minimum Transferor
Interest for Certificates of any Series is determined, (iv) change the
manner in which the Transferor Interest of any Series is determined or (v)
reduce the percentage required in the following paragraphs to consent to
such amendment.

      The Pooling and Servicing Agreement may also be amended by the
Transferor, the Servicer and the Master Trust Trustee with the consent of
the holders of the Certificates evidencing undivided interests aggregating
more than 50% of the Investor Interest of each Series adversely affected
for the purpose of adding any provisions to, changing in any manner or
eliminating any of the provisions of the Pooling and Servicing Agreement or
of modifying in any manner the rights of holders of Certificates. No such
amendment, however, may (a) reduce in any manner the amount of, or delay
the timing of, distributions required to be made on any Certificate of such
Series without the consent of all the related Certificateholders, (b)
change the definition of or the manner of calculating the Investor
Interest, the Investor Percentage or the Investor Default Amount of such
Series without the consent of each holder of Certificates adversely
affected thereby or (c) reduce the aforesaid percentage of undivided
interests the holders of which are required to consent to any such
amendment, without the consent of each holder of Certificates and Series
Certificates of all Series affected thereby.

LIST OF CERTIFICATEHOLDERS

      With respect to each Series of Certificates, upon written request of
Certificateholders of record representing undivided interests in the Master
Trust aggregating not less than 10% (or such other percentage specified in
the related Prospectus Supplement) of the Investor Interest, the Master
Trust Trustee after having been adequately indemnified by such
Certificateholder for its costs and expenses, and having given the Servicer
notice that such request has been made, will afford such Certificateholders
access during business hours to the current list of Certificateholders of
the Master Trust for purposes of communicating with other
Certificateholders with respect to their rights under the Pooling and
Servicing Agreement. See "-- Book-Entry Registration" and "-- Definitive
Securities" above.

THE MASTER TRUST TRUSTEES

      The Prospectus Supplement for each Series will specify the Master
Trust Trustee under the Pooling and Servicing Agreement. The Transferor,
the Servicer and their respective affiliates may from time to time enter
into normal banking and trustee relationships with the Master Trust Trustee
and its affiliates. The Master Trust Trustee, the Transferor, the Servicer
and any of their respective affiliates may hold Certificates in their own
names. In addition, for purposes of meeting the legal requirements of
certain local jurisdictions, the Master Trust Trustee shall have the power
to appoint a co-trustee or separate trustees of all or any part of the
Master Trust. In the event of such appointment, all rights, powers, duties
and obligations conferred or imposed upon the Master Trust Trustee by the
Pooling and Servicing Agreement shall be conferred or imposed upon the
Master Trust Trustee and such separate trustee or co-trustee jointly, or,
in any jurisdiction in which the Master Trust Trustee shall be incompetent
or unqualified to perform certain acts, singly upon such separate trustee
or co-trustee who shall exercise and perform such rights, powers, duties
and obligations solely at the direction of the Master Trust Trustee.

      The Master Trust Trustee may resign at any time, in which event the
Transferor will be obligated to appoint successor trustees. The Transferor
may also remove the Master Trust Trustee if the Master Trust Trustee ceases
to be eligible to continue as such under the Pooling and Servicing
Agreement or if the Master Trust Trustee becomes insolvent. In such
circumstances, the Transferor will be obligated to appoint a successor
Master Trust Trustee. Any resignation or removal of the Master Trust
Trustee and appointment of a successor Master Trust Trustee does not become
effective until acceptance of the appointment by the successor Master Trust
Trustee.


                           DESCRIPTION OF THE NOTES

      The following is a summary of the provisions common to each Series of
Notes. This summary is qualified in its entirety by reference to the
provisions of the related Note Documents.

GENERAL

      The Notes will be issued by an Owner Trust pursuant to the terms of
an Indenture. Pursuant to the Indenture, the Owner Trust will pledge
certain collateral to the Indenture Trustee to secure the payment of the
Notes. The collateral for each Series of Notes will include a Series
Certificate issued by a Master Trust. For a summary of the provisions
common to each Series Certificate, see "Description of the Certificates."
Each Owner Trust will issue one or more Classes of Notes which may have
different maturity dates, interest rates, priorities of payments and debt
ratings.

      For each Owner Trust, the Transferor will own the residual interest.
Amounts paid to the Owner Trust as holder of a Series Certificate that are
not payable in respect of the Notes issued by such Owner Trust will be
distributed to the Transferor.

PRINCIPAL AND INTEREST ON THE NOTES

      The timing and priority of payment, seniority, allocations of losses,
Note Rate and amount of or method of determining payments of principal and
interest on each Class of Notes of a given Series will be described in the
related Prospectus Supplement. The right of holders of any Class of Notes
to receive payments of principal and/or interest may be senior or
subordinate to the rights of holders of any other Class or Classes of Notes
of such Series, as described in the related Prospectus Supplement. Payments
of interest on the Notes of such Series may be made prior to payments of
principal thereon. The dates for payments of interest and principal on the
Notes of such Series may be different from the Distribution Dates for the
Series Certificates of such Series. One or more Classes of Notes of a
Series may be redeemable in whole or in part under the circumstances
specified in the related Prospectus Supplement, including on the scheduled
final payment date or as a result of the Transferor exercising its option
under the Pooling and Servicing Agreement for the Master Trust to purchase
the related Series Certificates issued by the Master Trust. See
"Description of the Certificates -- Final Payment of Principal;
Termination."

      To the extent specified in any Prospectus Supplement, one or more
Classes of Notes of a given Series may have fixed principal payment
schedules. Noteholders of such Notes would be entitled to receive as
payments of principal on any given Distribution Date the applicable amounts
set forth on such schedule with respect to such Notes, in the manner and to
the extent set forth in the related Prospectus Supplement.

      If so specified in the related Prospectus Supplement, payments to
holders of the Notes (the "NOTEHOLDERS") of a Class or all Classes within a
Series in respect of interest will have the same priority. Under certain
circumstances, the amount available for such payments could be less than
the amount of interest payable on the Notes on any of the dates specified
for payments in the related Prospectus Supplement, in which case each Class
of Noteholders will receive its ratable share (based upon the aggregate
amount of interest due to such Class of Noteholders) of the aggregate
amount available to be distributed in respect of interest on the Notes of
such Series.

      In the case of a Series of Notes which includes two or more Classes
of Notes, the sequential order and priority of payment in respect of
principal and interest, and any schedule or formula or other provisions
applicable to the determination thereof, of each such Class will be set
forth in the related Prospectus Supplement. Payments in respect of
principal and interest, and any schedule or formula or other provisions
applicable to the determination thereof, of each such Class will be set
forth in the related Prospectus Supplement. Payments in respect of
principal and interest of any Class of Notes will be made on a pro rata
basis among all the Noteholders of such Class.

THE INDENTURES

      With respect to each Owner Trust, one or more Classes of Notes of the
related Series will be issued pursuant to the terms of an Indenture, a form
of which has been filed as an exhibit to the Registration Statement of
which this Prospectus forms a part.

      Events of Default: Rights Upon Event of Default. With respect to the
Notes of a given Series, unless otherwise specified in the related
Prospectus Supplement, "EVENTS OF DEFAULT" under the related Indenture will
consist of (a) failure by the Owner Trust to pay interest or principal on
their respective payments dates, (b) the Owner Trust becomes an "investment
company" within the meaning of the Investment Company Act of 1940, as
amended, and (c) the occurrence of certain events of bankruptcy with
respect to the Owner Trust.

      If an Event of Default should occur and be continuing with respect to
the Notes of any Series, unless otherwise specified in the related
Prospectus Supplement, the related Indenture Trustee or holders of a
majority in principal amount of such Notes then outstanding may declare the
principal of such Notes to be immediately due and payable. Unless otherwise
specified in the related Prospectus Supplement, such declaration may, under
certain circumstances, be rescinded by the holders of a majority in
principal amount of such Notes then outstanding.

      If the Notes of any Series are declared to be due and payable
following an Event of Default with respect thereto, the related Indenture
Trustee may institute proceedings to collect amounts due or foreclose on
the related Owner Trust estate, exercise remedies as a secured party, sell
the related Owner Trust estate or elect to have the related Owner Trust
maintain possession of such Owner Trust estate and continue to apply
collections on such Owner Trust estate as if there had been no declaration
of acceleration. Unless otherwise specified in the related Prospectus
Supplement, however, the related Indenture Trustee is prohibited from
selling the related Owner Trust estate following an Event of Default,
unless (i) the holders of all such outstanding Notes consent to such sale,
(ii) the proceeds of such sale are sufficient to pay in full the principal
and the accrued interest on such outstanding Notes at the date of such
sale, or (iii) there has been an Event of Default arising from a failure to
make a required payment of principal or interest on any such Notes, and
such Indenture Trustee determines that the proceeds of the Owner Trust
estate would not be sufficient on an ongoing basis to make all payments on
such Notes as such payments would have become due if such obligations had
not been declared due and payable, and such Indenture Trustee obtains the
consent of the holders of sixty-six and two-thirds percent of the aggregate
outstanding principal amount of such Notes.

      If an Event of Default occurs and is continuing with respect to a
Series of Notes, the related Indenture Trustee will be under no obligation
to exercise any of the rights or powers under the related Indenture at the
request or direction of any of the holders of such Notes, if such Indenture
Trustee reasonably believes it will not be adequately indemnified against
the costs, expenses and liabilities which might be incurred by it in
complying with such request. Subject to the provisions for indemnification
and certain limitations contained in the related Indenture, the holders of
a majority in principal amount of the outstanding Notes of a given Series
will have the right to direct the time, method and place of conducting any
proceeding or any remedy available to the related Indenture Trustee, and
the holders of a majority in principal amount of such Notes then
outstanding may, in certain cases, waive any default with respect thereto,
except a default in the payment of principal or interest or a default in
respect of a covenant or provision of such Indenture that cannot be
modified without the waiver or consent of all the holders of such
outstanding Notes.

      If the Indenture Trustee seeks to foreclose on the Owner Trust estate
and liquidate the Series Certificate, the ability to liquidate the Series
Certificate in foreclosure is subject to certain restrictions on
transferability applicable to the Series Certificate set forth in the
applicable Series Supplement. Such restrictions include: (a) a requirement
that no more than ninety-nine persons hold interests in the Master Trust
(including the Series Certificate) with respect to which an opinion has not
been rendered for federal income tax purposes that such interests would be
treated as debt and (b) limitations on the nature of the potential
purchasers of the Series Certificate (for example, (i) any foreign
purchaser must certify that its ownership of the Series Certificate is
effectively connected with a trade or business within the United States,
(ii) any potential purchaser that is a partnership, Subchapter S
corporation or grantor trust for federal income tax purposes shall be
required to represent that its interest in the Series Certificate
represents less than a specified percentage of its assets and (iii) a
potential purchaser shall not be an employee benefit plan, a Plan or any
entity whose underlying assets include "plan assets"). In addition, any
transfer of the Series Certificate in foreclosure will be subject to the
requirement that each purchaser of an interest in the Series Certificate
deliver to the Master Trust Trustee and the Transferor an investment letter
relating to compliance with applicable securities laws and other
restrictions as set forth in the applicable Series Supplement. Pursuant to
the terms of the Series Supplement, the Transferor and the Servicer will
agree to facilitate the transfer of the Series Certificate consistent with
the requirements for transfer of the Series Certificate in the event of a
foreclosure.

      Unless and to the extent the related Prospectus Supplement specifies
other circumstances in which a holder of a Note of a Series will have the
right to institute the proceedings described below, no holder of such a
Note will have the right to institute any proceeding with respect to the
related Indenture unless (i) such holder has previously given written
notice to the related Indenture Trustee of a continuing Event of Default,
(ii) the holders of not less than 25% in principal amount of the
outstanding Notes of such Series have made written request to such
Indenture Trustee to institute such proceeding in its own name as Indenture
Trustee, (iii) such holder or holders have offered such Indenture Trustee
indemnity reasonably satisfactory to it against the costs, expenses and
liabilities to be incurred in complying with such request, (iv) such
Indenture Trustee has for 60 days after receipt of such notice, request and
offer of indemnity failed to institute such proceeding, and (v) no
direction inconsistent with such written request has been given to such
Indenture Trustee during such 60-day period by the holders of a majority
in principal amount of such outstanding Notes.

      In addition, each Indenture Trustee and the related Noteholders, by
accepting the related Notes, will covenant that they will not at any time
institute against the related Owner Trust or Master Trust any bankruptcy,
reorganization or other proceeding under any federal or state bankruptcy or
similar law.

      With respect to any Owner Trust, neither the related Indenture
Trustee nor the related Owner Trustee in its individual capacity, nor any
holder of a certificate representing an ownership interest in such Owner
Trust or any of their respective owners, beneficiaries, agents, officers,
directors, employees, affiliates, successors or assigns will, in the
absence of an express agreement to the contrary, be personally liable for
the payment of the principal of or interest on the related Notes or for the
agreements of such Owner Trust contained in the related Indenture.

      Modification of Indenture. With respect to each Owner Trust that has
issued Notes pursuant to an Indenture, such Owner Trust and the related
Indenture Trustee may, with the consent of the holders of a majority of the
outstanding Notes of the related Series, execute a supplemental indenture
to add provisions to, change in any manner or eliminate any provisions of,
the related Indenture, or modify (except as provided below) in any manner
the rights of the related Noteholders.

      Unless otherwise specified in the related Prospectus Supplement with
respect to a Series of Notes, without the consent of the holder of each
such outstanding Note affected thereby, no supplemental indenture will: (i)
change the date of payment of any installment of principal of or interest
on any such Note or reduce the principal amount thereof, the Note Rate
specified thereon or the redemption price with respect thereto or change
any place of payment where, or the coin or currency in which, any such Note
or any interest thereon is payable; (ii) impair the right to institute suit
for the enforcement of certain provisions of the related Indenture
regarding payment; (iii) reduce the percentage of the aggregate amount of
the outstanding Notes of such Series, the consent of the holders of which
is required (a) for any such supplemental indenture or (b) for any waiver
of compliance with certain provisions of the related Indenture or of
certain defaults thereunder and their consequences as provided for in such
Indenture; (iv) modify or alter the provisions of the related Indenture
regarding the voting of Notes held by the Master Trust, any other obligor
on such Notes, the Transferor or an affiliate of any of them; (v) reduce
the percentage of the aggregate outstanding amount of such Notes required
to direct the related Indenture Trustee to sell or liquidate the Owner
Trust estate, the consent of the holders of which is required if the
proceeds of such sale or liquidation would be insufficient to pay the
principal amount and accrued but unpaid interest on the outstanding Notes
of such Series; (vi) decrease the percentage of the aggregate principal
amount of such Notes required to amend the sections of the related
Indenture that specify the applicable percentage of aggregate principal
amount of the Notes of such Series necessary to amend such Indenture or
certain other related agreements; (vii) modify any provisions of the
Indenture in such a manner as to affect the calculation of the amount of
any payment of interest or principal due on any Note on any date on which
payment on the Notes issued by the Owner Trust is made (each a "PAYMENT
DATE") (including the calculation of any of the individual components of
such calculation); or (viii) permit the creation of any lien ranking prior
to or on a parity with the lien of the related Indenture with respect to
any of the collateral for such Notes or, except as otherwise permitted or
contemplated in such Indenture, terminate the lien of such Indenture on any
such collateral or deprive the holder of any such Note of the security
afforded by the lien of such Indenture.

      Unless otherwise provided in the related Prospectus Supplement, the
related Indenture Trustee may also enter into supplemental indentures,
without obtaining the consent of the Noteholders of the related Series, for
the purpose of, among other things, adding any provisions to or changing in
any manner or eliminating any of the provisions of the related Indenture or
of modifying in any manner the rights of such Noteholders; provided that
(a) such action will not materially and adversely affect the interest of
any such Noteholder, and (b) each Rating Agency will provide confirmation
that such change will not result in such Rating Agency's reducing or
withdrawing its rating on any then outstanding Notes rated by it

CERTAIN COVENANTS

      Each Indenture will provide that the related Owner Trust may not
consolidate with or merge into any other entity, unless (i) the entity
formed by or surviving such consolidation or merger is organized under the
laws of the United States, any state or the District of Columbia, (ii) such
entity expressly assumes such Owner Trust's obligation to make due and
punctual payments of principal and interest on the Notes of the related
series and the performance or observance of every agreement and covenant of
such Owner Trust under the Indenture, (iii) such entity is not an
"investment company" as defined in the Investment Company Act of 1940, as
amended, (iv) no Event of Default with respect to such Series shall have
occurred and be continuing immediately after such merger or consolidation,
(v) such Owner Trust has been advised that the rating of the Notes of such
Series, if any, then in effect would not be downgraded or withdrawn by the
related Rating Agencies as a result of such merger or consolidation, (vi)
such action as was necessary to maintain the lien and security interest
created by such Indenture shall have been taken, and (vii) such Owner Trust
has received an opinion of counsel to the effect that such consolidation or
merger would have no material adverse tax consequence to such Owner Trustor
to any related Noteholder.

      Each Owner Trust will not, among other things, (i) except as
expressly permitted by the related Indenture, Deposit and Administration
Agreements or certain related documents with respect to such Owner Trust
(collectively, the "RELATED DOCUMENTS"), sell, transfer, exchange or
otherwise dispose of any of the properties or assets of such Owner Trust,
(ii) claim any credit on or make any deduction from the principal or
interest payable in respect of the Notes of the related Series (other than
amounts withheld under the Code or applicable state law) or assert any
claim against any present or former holder of such Notes because of the
payment of taxes levied or assessed upon such Owner Trust, (iii) permit the
validity or effectiveness of the related Indenture to be impaired or permit
any person to be released from any covenants or obligations with respect to
such Notes under such Indenture except as may be expressly permitted
thereby, (iv) permit any lien, charge, excise, claim, security interest,
mortgage or other encumbrance to be created on or extend to or otherwise
arise upon or burden the assets of such Owner Trust or any party thereof,
or any interest therein or the proceeds thereof, or (v) permit any lien of
such Indenture not to constitute a valid first priority security interest
in such Owner Trust.

      No Owner Trust may engage in any activity other than as specified in
this Prospectus and in the related Prospectus Supplement. No Owner Trust
will incur, assume or guarantee any indebtedness other than indebtedness
incurred pursuant to the related Notes and the related Indenture, or
otherwise in accordance with the Related Documents.

      Annual Compliance Statement. Each Owner Trust will be required to
file annually with the related Indenture Trustee a written statement as to
the fulfillment of its obligations under the Indenture.

      Indenture Trustee's Annual Report. The Indenture Trustee for each
Owner Trust will be required to mail each year to all related Noteholders a
brief report relating to its eligibility and qualification to continue as
Indenture Trustee under the related Indenture, any amounts advanced by it
under the related Indenture, the amount, interest rate and maturity date of
certain indebtedness owing by such Owner Trust to the related Indenture
Trustee in its individual capacity, the property and funds physically held
by such Indenture Trustee as such and any action taken by it that
materially affects the related Notes and that has not been previously
reported.

      List of Noteholders. Upon the issuance of Definitive Notes, three or
more holders of the Notes (each of whom has owned a Note for at least six
months) may, by written request to the Indenture Trustee pursuant to the
terms of the Indenture, obtain access to the list of all Noteholders
maintained by the Indenture Trustee for the purpose of communicating with
other Noteholders with respect to their rights under the Indenture or the
Notes. The Indenture Trustee may elect not to afford the requesting
Noteholders access to the list of such Noteholders if it agrees to mail the
desired communication or proxy, on behalf and at the expense of the
requesting Noteholders, to all Noteholders of record.

      Satisfaction and Discharge of Indenture. An Indenture will be
discharged with respect to the related Notes upon the delivery to the
related Indenture Trustee for cancellation of all such Notes or, with
certain limitations, upon deposit with such Indenture Trustee of funds
sufficient for the payment in full of all such Notes.

THE INDENTURE TRUSTEE

      The Indenture Trustee for a Series of Notes will be specified in the
related Prospectus Supplement. The Indenture Trustee for any Series may
resign at any time, in which event the Administrator of the related Owner
Trust will be obligated to appoint a successor indenture trustee for such
Series. The Administrator of the related Owner Trust may also remove any
such Indenture Trustee if such Indenture Trustee ceases to be eligible to
continue as such under the related Indenture or if such Indenture Trustee
becomes insolvent. In such circumstances, the Administrator of the related
Owner Trust will be obligated to appoint a successor Indenture Trustee for
the related Series of Notes. If an Event of Default occurs under an
Indenture and the related Prospectus Supplement provides that a given class
of Notes of the related Series is subordinated to one or more other Classes
of Notes of such Series, pursuant to the Trust Indenture Act of 1939, as
amended, the related Indenture Trustee may be deemed to have a conflict of
interest and be required to resign as Indenture Trustee for one or more of
such Classes of Notes. In any such case, the related Indenture will provide
for a successor Indenture Trustee to be appointed for one or more of such
classes of Notes and may provide for rights of senior Noteholders to
consent to or direct actions by the related Indenture Trustee which are
different from those of subordinated Noteholders. Any resignation or
removal of the Indenture Trustee and appointment of a successor Indenture
Trustee for any series of Notes will not become effective until acceptance
of the appointment by the successor Indenture Trustee for such series.

TRANSFER AND ASSIGNMENT OF THE SERIES CERTIFICATE

      On the Closing Date for any Series of Notes, the Transferor will
deposit in the Owner Trust, without recourse, all of its right, title and
interest in and to a Series Certificate pursuant to a Deposit and
Administration Agreement. The Owner Trustee, on behalf of the Owner Trust,
will, concurrently with such deposit on such Closing Date, execute, and the
Indenture Trustee will authenticate and deliver, the Notes.

REPORTS TO NOTEHOLDERS

      With respect to each Owner Trust, on or prior to each Transfer Date,
the Administrator will provide to the Indenture Trustee for the Indenture
Trustee to forward to each Noteholder of record of the related Series, and
to the Owner Trustee, a statement setting forth (to the extent applicable)
the following information as to the Notes with respect to the related
Payment Date or the period since the previous Payment Date, as applicable:

      (i)   the amount of the distribution allocable to principal of the
      Notes;

      (ii)  the amount of the distribution allocable to interest on or with
      respect to the
      Notes;

      (iii) the aggregate outstanding principal balance of the Notes after
      giving effect to all payments reported under clause (i) above on such
      date; and

      (iv) the amount on deposit in a Note Reserve Account, if any, on such
      Payment Date, after giving effect to all transfers and withdrawals
      therefrom and all transfers and deposits thereto on such Payment
      Date, and the amount required to be on deposit in the Note Reserve
      Account on such date.

      Each amount set forth pursuant to clauses (i) and (ii) above will be
expressed as a dollar amount per $1,000 of the initial principal balance of
the Notes.

      Within the prescribed period of time for tax reporting purposes after
the end of each calendar year during the term of the Indenture, the
Indenture Trustee will mail to each person who at any time during such
calendar year has been a Noteholder and received any payment on the Notes,
a statement containing certain information for the purposes of such
Noteholder's preparation of federal income tax returns. See "Tax Matters."

CERTAIN MATTERS REGARDING THE ADMINISTRATOR

      The Bank, in its capacity as administrator (the "ADMINISTRATOR")
under the Deposit and Administration Agreement, will agree, to the extent
provided in the Deposit and Administration Agreement, to provide the
notices and to perform on behalf of the Owner Trust certain other
administrative obligations required by the Indenture.

AMENDMENT

      With respect to each Series, each of the Deposit and Administration
Agreement and the Trust Agreement (together, the "TRANSACTION AGREEMENTS")
may be amended by the parties thereto with the written consent of the
Indenture Trustee, but without the consent of the related Noteholders, for
the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of any such Transaction Agreement or of
modifying in any manner the rights of such Noteholders; provided, however,
that such amendment will not, (i) as evidenced by an officer's certificate
from the Transferor addressed and delivered to the Indenture Trustee and
the Owner Trustee, materially and adversely affect the interest of any
Noteholder and (ii) as evidenced by an opinion of counsel, cause the Owner
Trust to be classified as an association (or a publicly traded partnership)
taxable as a corporation for federal income tax purposes. In addition, each
of the Transaction Agreements may be amended by the parties thereto with
the written consent of the Indenture Trustee, and with the consent of the
holders of Notes evidencing at least a majority of the then outstanding
principal amount of the Notes for the purpose of adding any provisions to
or changing in any manner or eliminating any of the provisions of such
Transaction Agreements or of modifying in any manner the rights of
Noteholders; provided, however, that such action will not, as evidenced by
an opinion of counsel, cause the Owner Trust to be classified as an
association (or a publicly traded partnership) taxable as a corporation for
federal income tax purposes; provided, further, that without the consent of
the holders of all of the Notes then outstanding, no such amendment shall
(i) increase or reduce in any manner the amount of, or accelerate or delay
the timing of, collections of payments in respect of the Series Certificate
or payments that are required to be made for the benefit of the Noteholders
or (ii) reduce the aforesaid percentage of the Notes, the holders of which
are required to consent to any such amendment.

TERMINATION

      With respect to each Series of Notes, the obligations of the
Administrator, the Transferor, the Owner Trustee and the Indenture Trustee
pursuant to the Note Documents will terminate upon the earlier of (i) the
payment to Noteholders of the Note principal balance and all amounts
required to be paid to them pursuant to the Transaction Agreements and (ii)
the Note Maturity Date (as defined in the Prospectus Supplement).


                             CREDIT ENHANCEMENT

GENERAL

      For any Series offered hereby, "CREDIT ENHANCEMENT" may be provided
with respect to one or more Classes thereof. Credit Enhancement may be in
the form of the subordination of one or more Classes of the Certificates or
the Notes of such Series, a letter of credit, the establishment of a cash
collateral guaranty or account, a collateral interest, a surety bond, an
insurance policy, a spread account, a reserve account, the use of cross
support features or another method of Credit Enhancement described in the
related Prospectus Supplement, or any combination of the foregoing. If so
specified in the related Prospectus Supplement, any form of Credit
Enhancement may be structured so as to be drawn upon by more than one Class
to the extent described therein.

      The type, characteristics and amount of the Credit Enhancement for
any Series or Class will be determined based on several factors, including
the characteristics of the Receivables and Accounts included in the Trust
Portfolio as of the Closing Date with respect to such Series and the
desired rating for each Class, and will be established on the basis of
requirements of each Rating Agency rating the Certificates or the Notes of
such Series or Class.

      Unless otherwise specified in the related Prospectus Supplement for a
Series, the Credit Enhancement will not provide protection against all
risks of loss and will not guarantee repayment of the entire principal
balance of the Certificates or the Notes
and interest thereon.
If losses occur which exceed the amount covered by the Credit Enhancement
or which are not covered by the Credit Enhancement, Certificateholders and
Noteholders, as applicable, will bear their allocable share of
deficiencies.

      If Credit Enhancement is provided with respect to a Series, the
related Prospectus Supplement will include a description of (a) the amount
payable under such Credit Enhancement, (b) any conditions to payment
thereunder not otherwise described herein, (c) the conditions (if any)
under which the amount payable under such Credit Enhancement may be reduced
and under which such Credit Enhancement may be terminated or replaced and
(d) any material provision of any agreement relating to such Credit
Enhancement. Additionally, the related Prospectus Supplement may set forth
information with respect to any Credit Enhancement Provider, including (i)
a brief description of its principal business activities, (ii) its
principal place of business, place of incorporation and the jurisdiction
under which it is chartered or licensed to do business, (iii) if
applicable, the identity of regulatory agencies which exercise primary
jurisdiction over the conduct of its business and (iv) its total assets,
and its stockholders' or policy holders' surplus, if applicable, and other
appropriate financial information as of the date specified in the
Prospectus Supplement. If so specified in the related Prospectus
Supplement, Credit Enhancement with respect to a Series may be available to
pay principal of the Certificates of such Series following the occurrence
of certain Pay Out Events with respect to such Series. In such event, the
Credit Enhancement Provider may have an interest in certain cash flows in
respect of the Receivables to the extent described in such Prospectus
Supplement (the "ENHANCEMENT INVESTED AMOUNT").

SUBORDINATION

      If so specified in the related Prospectus Supplement, one or more
Classes of Securities of any Series will be subordinated as described in
the related Prospectus Supplement to the extent necessary to fund payments
with respect to the Senior Securities. The rights of the holders of any
such Subordinated Securities to receive distributions of principal and/or
interest on any Distribution Date for such Series will be subordinated in
right and priority to the rights of the holders of Senior Securities, but
only to the extent set forth in the related Prospectus Supplement. If so
specified in the related Prospectus Supplement, subordination may apply
only in the event of certain types of losses not covered by another Credit
Enhancement. The related Prospectus Supplement will also set forth
information concerning the amount of subordination of a Class or Classes of
Subordinated Securities in a Series, the circumstances in which such
subordination will be applicable, the manner, if any, in which the amount
of subordination will be applicable, the manner, if any, in which the
amount of subordination will decrease over time, and the conditions under
which amounts available from payments that would otherwise be made to
Holders of such Subordinated Securities will be distributed to Holders of
Senior Securities. If collections of Receivables otherwise distributable to
Holders of a subordinated Class of a Series will be used as support for a
Class of another Series, the related Prospectus Supplement will specify the
manner and conditions for applying such a cross-support feature.

LETTER OF CREDIT

      If so specified in the related Prospectus Supplement, support for a
Series or one or more Classes thereof will be provided by one or more
letters of credit. A letter of credit may provide limited protection
against certain losses in addition to or in lieu of other Credit
Enhancement. The issuer of the letter of credit (the "L/C BANK") will be
obligated to honor demands with respect to such letter of credit, to the
extent of the amount available thereunder, to provide funds under the
circumstances and subject to such conditions as are specified in the
related Prospectus Supplement.

CASH COLLATERAL GUARANTY OR ACCOUNT

      If so specified in the related Prospectus Supplement, support for a
Series or one or more Classes thereof will be provided by a guaranty (the
"CASH COLLATERAL Guaranty") secured by the deposit of cash or certain
permitted investments in an account (the "CASH COLLATERAL ACCOUNT")
reserved for the beneficiaries of the Cash Collateral Guaranty or by a Cash
Collateral Account alone. The amount available pursuant to the Cash
Collateral Guaranty or the Cash Collateral Account will be the lesser of
amounts on deposit in the Cash Collateral Account and an amount specified
in the related Prospectus Supplement. The related Prospectus Supplement
will set forth the circumstances under which payments are made to
beneficiaries of the Cash Collateral Guaranty from the Cash Collateral
Account or from the Cash Collateral Account directly.

COLLATERAL INTEREST

      If so specified in the related Prospectus Supplement, support for a
Series of Certificates or one or more Classes thereof will be provided
initially by an undivided interest in the Master Trust (the "COLLATERAL
INTEREST") in an amount initially equal to a percentage of the Certificates
of such Series as specified in the Prospectus Supplement. Such Series may
also have the benefit of a Cash Collateral Guaranty or Cash Collateral
Account with an initial amount on deposit therein, if any, as specified in
the related Prospectus Supplement which will be increased (i) to the extent
the Transferor elects, subject to certain conditions specified in such
Prospectus Supplement, to apply collections of Principal Receivables
allocable to the Collateral Interest to decrease the Collateral Interest,
(ii) to the extent collections of Principal Receivables allocable to the
Collateral Interest are required to be deposited into the Cash Collateral
Account as specified in such Prospectus Supplement and (iii) to the extent
excess collections of Finance Charge Receivables are required to be
deposited into the Cash Collateral Account as specified in such Prospectus
Supplement. The total amount of the Credit Enhancement available pursuant
to the Collateral Interest and, if applicable, the Cash Collateral Guaranty
or Cash Collateral Account will be the lesser of the sum of the Collateral
Interest and the amount on deposit in the Cash Collateral Account and an
amount specified in such Prospectus Supplement. The related Prospectus
Supplement will set forth the circumstances under which payments which
otherwise would be made to holders of the Collateral Interest will be
distributed to holders of Certificates and, if applicable, the
circumstances under which payment will be made under the Cash Collateral
Guaranty or under the Cash Collateral Account.

SURETY BOND OR INSURANCE POLICY

      If so specified in the related Prospectus Supplement, insurance with
respect to a Series of Securities or one or more Classes thereof will be
provided by one or more insurance companies. Such insurance will guarantee,
with respect to one or more Classes of the related Series, distributions of
interest or principal in the manner and amount specified in the related
Prospectus Supplement.

      If so specified in the related Prospectus Supplement, a surety bond
will be purchased for the benefit of the holders of any Series or Class of
such Series to assure distributions of interest or principal with respect
to such Series or Class of Securities in the manner and amount specified in
the related Prospectus Supplement.

SPREAD ACCOUNT

      If so specified in the related Prospectus Supplement, support for a
Series of Certificates or one or more Classes thereof will be provided by
the periodic deposit of certain available excess cash flow from the Master
Trust assets into an account (the "SPREAD ACCOUNT") intended to assist with
subsequent distribution of interest and principal on the Certificates of
such Class or Series in the manner specified in the related Prospectus
Supplement.

RESERVE ACCOUNT

      If so specified in the related Prospectus Supplement, support for a
Series of Securities or one or more Classes thereof will be provided by the
establishment of a reserve account (the "RESERVE ACCOUNT"). The Reserve
Account may be funded, to the extent provided in the related Prospectus
Supplement, by an initial cash deposit, the retention of certain excess
cash, certain periodic distributions of principal or interest or both
otherwise payable to one or more Classes of Securities, including the
Subordinated Securities, or the provision of a letter of credit, guarantee,
insurance policy or other form of credit or any combination thereof. The
Reserve Account will be established to assist with the subsequent
distribution of principal or interest on the Securities of such Series or
Class in the manner provided in the related Prospectus Supplement.


                               SECURITY RATINGS

      Any rating of the Securities by a Rating Agency will indicate:

      o     its view on the likelihood that Securityholders will receive
            required interest and principal payments; and

      o     its evaluation of the Receivables and the availability of any
            Credit Enhancement for the Securities.

      Among the things a rating will not indicate are:

      o     the likelihood that a Pay Out Event will occur;

      o     the likelihood that a United States withholding tax will be
            imposed on non-U.S. Securityholders;

      o     the marketability of the Securities;

      o     the market price of the Securities; or

      o     whether the Securities are an appropriate investment for any
            purchaser.

      A rating will not be a recommendation to buy, sell or hold the
Securities. A rating may be lowered or withdrawn at any time by a Rating
Agency.

      The Transferor will request a rating of the Securities offered by
this Prospectus and the Prospectus Supplement from at least one Rating
Agency. It will be a condition to the issuance of the Securities of each
Series or Class offered pursuant to this Prospectus and the related
Prospectus Supplement (including each Series that includes a Pre-Funding
Account, and, with respect to any Series of Notes, the related Series
Certificate) that they be rated in one of the four highest rating
categories by at least one nationally recognized rating organization (each
such rating agency selected by the Transferor to rate any Series, a "RATING
Agency"). The rating or ratings applicable to the Securities of each Series
or Class offered hereby will be set forth in the related Prospectus
Supplement. Rating agencies other than those requested could assign a
rating to the Securities and such a rating could be lower than any rating
assigned by a Rating Agency chosen by the Transferor.


                   CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

TRANSFER OF RECEIVABLES

      The Transferor will represent and warrant in the Pooling and
Servicing Agreement that the transfer of Receivables by it to the Master
Trust, is either a valid transfer and assignment to such Master Trust of
all right, title and interest of the Transferor in and to the related
Receivables, except for the interest of the Transferor as holder of the
Transferor Certificate, or the grant to the Master Trust of a security
interest in such Receivables. The Transferor will also represent and
warrant in the Pooling and Servicing Agreement that, in the event the
transfer of Receivables by the Transferor to the Master Trust is deemed to
create a security interest under the Uniform Commercial Code as in effect
in the State of Delaware (the "UCC") there will exist a valid, subsisting
and enforceable first priority perfected security interest in such
Receivables created thereafter in favor of the Master Trust on and after
their creation, except for certain tax and other governmental liens,
subject to the limitations described below. For a discussion of the Master
Trust's rights arising from a breach of these warranties, see "Description
of the Certificates -- Representations and Warranties."

      The Transferor will represent as to Receivables to be conveyed, that
the Receivables are "accounts" or "general intangibles" for purposes of the
UCC. Both the transfer and assignment of accounts and chattel paper and the
transfer of accounts as security for an obligation are treated under
Article 9 of the UCC as creating a security interest therein and are
subject to its provisions, and the filing of an appropriate financing
statement is required to perfect the security interest of the Master Trust.
If a transfer of general intangibles is deemed to create a security
interest, the UCC applies and filing an appropriate financing statement or
statements is also required in order to perfect the Master Trust's security
interest. Financing statements covering the Receivables have been and will
be filed with the appropriate governmental authority to protect the
interests of the Master Trust in the Receivables. If a transfer of general
intangibles is deemed to be a sale, then the UCC is not applicable and no
further action under the UCC is required to protect the Master Trust's
interest from third parties.

      There are certain limited circumstances under the UCC in which a
prior or subsequent transferee of Receivables coming into existence after a
Closing Date could have an interest in such Receivables with priority over
such Master Trust's interest. Under the Pooling and Servicing Agreement,
however, the Transferor will represent and warrant that it transferred the
Receivables to the Master Trust free and clear of the lien of any third
party. In addition, the Transferor has covenanted and will covenant that it
will not sell, pledge, assign, transfer or grant any lien on any Receivable
(or any interest therein) other than to the Master Trust. A tax or
government lien or other nonconsensual lien on property of the Transferor
arising prior to the time a Receivable comes into existence may also have
priority over the interest of the Master Trust in such Receivable. If the
FDIC were appointed as receiver of the Transferor, certain administrative
expenses of the receiver may also have priority over the interest of the
Master Trust in such Receivable. While CMB is the Servicer, collections
will be commingled with CMB's general funds and used for CMB's benefit
prior to each Distribution Date. Accordingly, in the event of the
insolvency of CMB, the Master Trust may not have a perfected security
interest in such collections. If the short-term deposit rating of CMB is
reduced below "A-1" or "P-1" by the applicable Rating Agency, CMB will be
obligated to cease commingling collections and commence depositing
collections into the Collection Account within two business days after the
date of processing.

CERTAIN MATTERS RELATING TO RECEIVERSHIP

      The Bank is chartered as a national banking corporation and is
subject to regulation and supervision by the Comptroller. If the Bank
becomes insolvent or is in an unsound condition or if certain other
circumstances occur, the Comptroller is authorized to appoint the FDIC as
receiver.

      The Financial Institutions Reform, Recovery and Enforcement Act of
1989 ("FIRREA") sets forth certain powers that the FDIC may exercise as
receiver for the Bank. The FDIC as receiver of the Bank would have the
right to repudiate or disaffirm the obligations of the Bank under the
Pooling and Servicing Agreement. To the extent that (i) the Transferor
granted a security interest in the Receivables to the Master Trust, (ii)
the interest was validly perfected before the Transferor's insolvency,
(iii) the interest was not taken or granted in contemplation of the
Transferor's insolvency or with the intent to hinder, delay or defraud the
Transferor or its creditors, (iv) the Pooling and Servicing Agreement is
continuously a record of the Bank, and (v) the Pooling and Servicing
Agreement represents a bona fide and arm's-length transaction undertaken
for adequate consideration in the ordinary course of business and that the
Master Trust Trustee is the secured party and is not an insider or
affiliate of the Transferor, such valid perfected security interest of the
Master Trust Trustee would be enforceable (to the extent of the Master
Trust's "actual direct compensatory damages") notwithstanding the
insolvency of, or the appointment of a receiver or conservator for, the
Transferor and the subsequent repudiation or disaffirmation of the Pooling
and Servicing Agreement. Thus payments to the Master Trust with respect to
the Receivables (up to the amount of such damages) should not be subject to
an automatic stay of payment or to recovery by the FDIC as conservator or
receiver of the Transferor. If, however, the FDIC were to require the
Master Trust Trustee to establish its right to those payments by submitting
to and completing the administrative claims procedure established under
FIRREA, or the conservator or receiver were to request a stay of
proceedings with respect to the Transferor as provided under FIRREA, delays
in payments on the Certificates and possible reductions in the amount of
those payments could occur.

      Upon repudiation or disaffirmation, assuming the transaction meets
the requirements described above, the FDIC is obligated to pay to the
investors "actual direct compensatory damages" determined as of the date of
the appointment of the receiver. The FDIC does not define "actual direct
compensatory damages." The staff of the FDIC takes the position that upon
repudiation or disaffirmation such damages would not include interest
accrued to the date of actual repudiation or disaffirmation. Under the FDIC
interpretation, investors in the Certificates would receive interest only
through the date of the appointment of the receiver. Since the FDIC may
delay actual repudiation or disaffirmation for up to 180 days following its
appointment as receiver, investors may not receive the full amount of
interest owing to them under the Certificates or the Notes. There is one
reported federal district court decision that construes the term "actual
direct compensatory damages." This 1993 court case construed the term, in
the context of the repudiation of zero coupon bonds, to mean the fair
market value of such bonds as of the date of repudiation. Under neither
interpretation, however, would investors be compensated for the period
between the appointment of the receiver and the date of repudiation.

      Upon the appointment of a conservator or receiver or upon a voluntary
liquidation with respect to the Transferor, the Transferor will promptly
give notice thereof to the Master Trust Trustee and a Pay Out Event will
occur with respect to all Series then outstanding under the Master Trust.
Pursuant to the Pooling and Servicing Agreement, newly created Principal
Receivables will not be transferred to the Master Trust on and after any
such appointment or voluntary liquidation, and the Master Trust Trustee
will proceed to sell, dispose of or otherwise liquidate the Receivables in
a commercially reasonable manner and on commercially reasonable terms,
unless otherwise instructed within a specified period by holders of
Certificates representing undivided interests aggregating more than 50% of
the Investor Interest of each Series (or if any Series has more than one
Class, of each Class, and any other Person specified in the Pooling and
Servicing Agreement or Series Supplement), or unless otherwise required by
the FDIC as receiver or conservator of the Bank. Under the Pooling and
Servicing Agreement, the proceeds from the sale of the Receivables would be
treated as collections of the Receivables and the Investor Percentage of
such proceeds would be distributed to the Certificateholders. This
procedure could be delayed, as described above. If the only Pay Out Event
to occur is either the insolvency of the Transferor or the appointment of a
conservator or receiver for the Transferor, the conservator or receiver may
have the power to prevent the early sale, liquidation or disposition of the
Receivables and the commencement of the Rapid Amortization Period. In
addition, a conservator or receiver may have the power to cause the early
sale of the Receivables and the early retirement of the Certificates or to
prohibit the continued transfer of Principal Receivables to the Master
Trust. However, if no Servicer Default other than the conservatorship or
receivership of the Servicer exists, the conservator or receiver for the
Servicer may have the power to prevent either the Master Trust Trustee or
the Certificateholders from appointing a successor Servicer under the
Pooling and Servicing Agreement. See "Description of the Certificates --
Pay Out Events."

CONSUMER PROTECTION LAWS

      The relationships of the cardholder and credit card issuer and the
lender are extensively regulated by federal and state consumer protection
laws. With respect to credit cards issued by CMB or Chase USA, the most
significant laws include the federal Truth-in-Lending, Equal Credit
Opportunity, Fair Credit Reporting, Fair Debt Collection Practices and
Electronic Funds Transfer Acts. These statutes impose disclosure
requirements when a credit card account is advertised, when it is opened,
at the end of monthly billing cycles, and at year end. In addition, these
statutes limit customer liability for unauthorized use, prohibit certain
discriminatory practices in extending credit, and impose certain
limitations on the type of account-related charges that may be assessed.
Cardholders are entitled under these laws to have payments and credits
applied to the credit card accounts promptly, to receive prescribed notices
and to require billing errors to be resolved promptly. The Master Trust may
be liable for certain violations of consumer protection laws that apply to
the related Receivables, either as assignee from the Transferor with
respect to obligations arising before transfer of the Receivables to the
Master Trust or as a party directly responsible for obligations arising
after the transfer. In addition, a cardholder may be entitled to assert
such violations by way of set-off against his obligation to pay the amount
of Receivables owing. The Transferor will warrant in the Pooling and
Servicing Agreement that all related Receivables have been and will be
created in compliance with the requirements of such laws. The Servicer will
also agree in the Pooling and Servicing Agreement to indemnify the Master
Trust, among other things, for any liability arising from such violations
caused by the Servicer. For a discussion of the Master Trust's rights
arising from the breach of these warranties, see "Description of the
Certificates -- Representations and Warranties."

      Various proposed laws and amendments to existing laws have from time
to time been introduced in Congress and certain state and local
legislatures that, if enacted, would further regulate the credit card
industry, certain of which would, among other things, impose a ceiling on
the rate at which a financial institution may assess finance charges and
fees on credit card accounts that would be substantially below the rates of
the finance charges and fees the Bank currently assesses on its accounts.
In particular, on June 19, 1997, a proposal to amend the federal
Truth-in-Lending Act was introduced in the House of Representatives and
referred to the Committee on Banking and Financial Services, which would,
among other things, prohibit the imposition of certain minimum finance
charges and other fees, prohibit certain methods of calculating finance
charges, require prior notice of any increase in the interest rate assessed
with respect to a credit card account and limit the amount of certain fees.
Although such proposed legislation has not been enacted, there can be no
assurance that such a bill will not become law in the future. The potential
effect of any legislation which limits the amount of finance charges and
fees that may be charged on credit cards could be to reduce the portfolio
yield on the Accounts. If such portfolio yield is reduced, a Pay Out Event
may occur, and the Rapid Amortization Period would commence.

      Application of federal and state bankruptcy and debtor relief laws
would affect the interests of the Certificateholders if such laws result in
any related Receivables being written off as uncollectible when the amount
available under any Credit Enhancement is equal to zero. See "Description
of the Certificates -- Defaulted Receivables; Rebates and Fraudulent
Charges; Investor Charge-Offs."

INDUSTRY LITIGATION

      In October 1998, the United States Department of Justice (the "DOJ")
filed an antitrust lawsuit in federal court in Manhattan against VISA
U.S.A., Inc., VISA International Inc. and MasterCard International
Incorporated alleging that these credit card associations restrain
competition and limit consumer choice. The DOJ in such lawsuit challenges,
among other things, the control of VISA U.S.A., Inc., VISA International
Inc. and MasterCard International Incorporated by the same set of banks,
the ability of banks to issue both VISA and MasterCard cards as well as the
rules adopted by these associations prohibiting members from offering
credit cards of certain competitors. In public statements, VISA U.S.A.,
Inc., VISA International Inc. and MasterCard International Incorporated
have contested the DOJ's allegations. The Bank is unable to predict the
effect of such lawsuit on the Bank's credit card business. A final adverse
decision against VISA U.S.A., Inc., VISA International Inc. and MasterCard
International Incorporated or a similar settlement with the DOJ by these
associations, could result in changes in the current associations and the
Bank's ability to issue both VISA and MasterCard cards as well as cards of
certain other competitors.


                                  TAX MATTERS

GENERAL

      The following is a general discussion of the material United States
("U.S.") federal income tax consequences relating to the purchase,
ownership and disposition of a Security. Unless otherwise indicated, this
summary deals only with Security Owners (as defined below) who acquire
their Securities at their original issue price pursuant to the original
issuance of such Securities, and who hold such Securities as capital
assets. This discussion is based on the Internal Revenue Code of 1986, as
amended (the "CODE"), the proposed, temporary and final Treasury
regulations promulgated thereunder, administrative rulings or
pronouncements and judicial decisions, all as in effect on the date hereof
and all of which are subject to change, possibly with retroactive effect.
The discussion does not address all of the tax consequences that may be
relevant to a particular Security Owner in light of that Security Owner's
circumstances, nor does it discuss the U.S. federal income tax consequences
that may be relevant to certain types of Security Owners, such as those of
dealers in securities or currencies, financial institutions, tax-exempt
entities, life insurance companies, persons holding Securities as a part of
a hedging, integrated, conversion or constructive sale transaction or a
straddle or persons whose functional currency is not the U.S. dollar, who
may be subject to special rules and limitations under the Code which are
not discussed below. In addition, the following discussion does not discuss
the alternative minimum tax consequences, if any, of an investment in the
Securities, or the state, local or foreign tax consequence of such an
investment. Consequently, each prospective Security Owner is urged to
consult its own tax adviser in determining the federal, state, local and
foreign income and any other tax consequences of the purchase, ownership
and disposition of a Security.

      Prospective investors should note that (i) no ruling will be sought
from the Internal Revenue Service (the "IRS") with respect to any of the
U.S. federal income tax consequences discussed herein and (ii) opinions of
counsel, such as those described below, are not binding on the IRS or the
courts. Consequently, no assurance can be given that the IRS will not take
positions contrary to those described below. In addition, the opinions of
Simpson Thacher & Bartlett ("TAX COUNSEL") described below are based upon
the representations and assumptions set forth therein, including, but not
limited to, the assumption that all of the relevant parties will comply
with the terms of the Pooling and Servicing Agreement and the other related
documents. If such representations are inaccurate and/or the relevant
parties fail to comply with the terms of the Pooling and Servicing
Agreement or the other related documents, the conclusions of Tax Counsel
described in such opinions and the discussion of the U.S. federal income
tax consequences set forth herein may not be accurate.

      For purposes of this discussion, (i) the terms Security and
Certificate do not include the Series Certificate, (ii) the terms
"CERTIFICATE OWNER" and "NOTE OWNER" (collectively, a "SECURITY OWNER")
refer to the beneficial owner of a Certificate or a Note, respectively,
(iii) the terms "U.S. CERTIFICATE OWNER" and "U.S. NOTE OWNER"
(collectively, a "U.S. SECURITY OWNER") mean, respectively, a Certificate
Owner or a Note Owner who is (a) a citizen or resident of the United
States, (b) a corporation or partnership created or organized in the United
States or under the laws of the United States or any political subdivision
thereof, (c) an estate the income of which is subject to United States
federal income taxation regardless of its source, or (d) a trust (x) which
is subject to the supervision of a court within the United States and the
control of a United States person as described in section 7701 (a)(30) of
the Code or (y) that has a valid election in effect under applicable U.S.
Treasury regulations to be treated as a United States person and (iv) the
terms "NON-U.S. CERTIFICATE OWNER" and "NON-U.S. NOTE OWNER" (collectively,
a "NON-U.S. SECURITY OWNER") mean, respectively, any Certificate Owner or
Note Owner other than a U.S. Certificate Owner or U.S. Note Owner.

TAX CHARACTERIZATION OF THE MASTER TRUST

      Tax Counsel will deliver its opinion that the Master Trust will not
be classified as an association or as a publicly traded partnership taxable
as a corporation for U.S. federal income tax purposes. However, as
discussed above, such opinion is not binding on the IRS and, consequently,
no assurance can be given that this characterization will prevail. See --
"Tax Considerations Relating to Certificate Owners--Possible Alternative
Characterizations" below.

TAX CONSIDERATIONS RELATING TO CERTIFICATE OWNERS

      Tax Characterization of the Certificates as Debt

      The Transferor will express in the Pooling and Servicing Agreement
its intent that the Certificates will be treated as debt for all U.S. tax
purposes, and the Transferor, by entering into the Pooling and Servicing
Agreement, and each Certificate Owner, by the acceptance of a beneficial
interest in a Certificate, will agree to treat the Certificates as debt for
such purposes. However, the Pooling and Servicing Agreement generally
refers to the transfer of Receivables as a "transfer, assignment and
conveyance," and the Transferor will treat the Pooling and Servicing
Agreement, for certain non-tax accounting purposes, as causing a transfer
of an ownership interest in the Receivables and not as creating a debt
obligation.

      For U.S. federal income tax purposes, the economic substance of a
transaction often determines its tax consequences. The form of a
transaction, while a relevant factor, is generally not conclusive evidence
of the economic substance of the transaction. In appropriate circumstances,
the courts have allowed the IRS, as well as taxpayers (in more limited
circumstances), to treat a transaction in accordance with its economic
substance, as determined under U.S. federal income tax law, even though the
participants in the transaction have characterized it differently for
non-tax purposes. In Commissioner v. Danielson, 378 F.2d 771 (3d Cir. 1967)
("DANIELSON"), the Third Circuit Court of Appeals substantially limited the
circumstances in which a taxpayer for tax purposes could ignore the form of
a transaction. Certain courts have followed this decision while others have
not. Danielson related to the treatment of a bargained-for allocation of
purchase price, which various taxpayers were characterizing in different
ways, and the application of the Danielson rationale to the Certificates,
where all of the parties have agreed on a consistent tax characterization
of the transaction, is arguably not appropriate. However, in United States
v. Scharrer, 1999 WL 39131 (M.D. Fla. 1999), the District Court, citing
Danielson, reversed a bankruptcy court's decision that a purported sale of
lease payments was a borrowing, on the grounds that the form of the
transaction was a sale rather than a borrowing. While the facts of the case
differ from those involving the Certificates, the case extends Danielson to
sale/borrowing transactions. Nevertheless, Tax Counsel has advised that, in
a properly presented case, the Danielson doctrine would not prevent a
determination of the tax characterization of the Certificates based on the
economic substance of the transaction.

      President Clinton's Fiscal 2000 Budget Proposal includes a
legislative proposal that would codify the Danielson rule if tax
indifferent parties are involved. The proposal would only apply to
transactions entered into on or after the date of first committee action.
As currently drafted, it is unclear whether the proposal would apply to
securities such as the Certificates. It is impossible to predict whether
the proposed legislation will be enacted and, if so, in what form.
Prospective investors should consult their own tax advisors regarding the
proposed legislation.

      The determination of whether the economic substance of a purported
sale of an interest in property is, instead, a loan secured by such
transferred property has been made by the IRS and the courts on the basis
of numerous factors designed to determine whether the seller has
relinquished (and the purchaser has obtained) substantial incidents of
ownership in the transferred property. Among those factors, the primary
factors examined are whether the purchaser has the opportunity for gain if
the property increases in value and has the risk of loss if the property
decreases in value. Tax Counsel will deliver its opinion that, although no
transaction closely comparable to that contemplated herein has been the
subject of any Treasury regulation, revenue ruling or judicial decision,
the Certificates will be properly characterized as indebtedness for U.S.
federal income tax purposes. Except where indicated to the contrary, the
following discussion assumes that the Certificates will be considered debt
for U.S. federal income tax purposes.

      Taxation of Interest Income on the Certificates

      Unless otherwise specified in the related Prospectus Supplement, the
Transferor intends to take the position that a U.S. Certificate Owner
generally will include the stated interest on a Certificate in gross income
at the time such interest income is received or accrued in accordance with
such U.S. Certificate Owner's regular method of tax accounting. This
conclusion is based on the Transferor's position that the stated interest
on a Certificate is "unconditionally payable."

      Under the applicable Treasury regulations, the stated interest on the
Certificates will be considered "unconditionally payable" only if the terms
and conditions of the Certificates make the likelihood of late payment or
non-payment of such stated interest a "remote contingency." Since the
Master Trust and the Master Trustee will have no discretion to withhold,
delay or otherwise defer scheduled monthly payments of stated interest on
the Certificates (provided the Master Trust has sufficient cash on hand to
allow the Master Trustee to make such interest payments), the Transferor
believes that the late payment or non-payment of stated interest on the
Certificates is a remote contingency.

      If, however, the stated interest on the Certificates is not
considered "unconditionally payable", the stated interest on the
Certificates will be considered original issue discount ("OID") within the
meaning of section 1273(a) of the Code and a U.S. Certificate Owner will be
required to include such stated interest in income (as OID) on a daily
economic accrual basis regardless of the U.S. Certificate Owner's regular
method of tax accounting and in advance of receipt of the cash related to
such income. In addition, if the stated interest on the Certificates is not
paid in full on a Distribution Date, the Certificates may at such time, and
at all times thereafter, be considered to be issued with OID and all U.S.
Certificate Owners would be required to include such stated interest in
income as OID on an economic accrual basis.

      Sale, Exchange or Retirement of Certificates

      Upon a sale, exchange, retirement or other disposition of a
Certificate, a U.S. Certificate Owner generally will recognize gain or loss
equal to the difference between the amount realized on such sale, exchange,
retirement or other disposition (less an amount equal to any accrued but
unpaid interest that the U.S. Certificate Owner has not included in gross
income previously, which will be taxable as such) and the U.S. Certificate
Owner's adjusted tax basis in such Certificate. Such gain or loss generally
will be capital gain or loss and generally will be considered long-term
capital gain or loss if the U.S. Certificate Owner held such Certificate
for more than one year at the time of such sale, exchange, retirement or
other disposition. The long-term capital gains of individuals generally are
eligible for reduced rates of taxation. Capital losses generally may be
used only to offset capital gains.

      Possible Alternative Characterizations

      Although, as described above, it is the opinion of Tax Counsel that
the Certificates will be properly characterized as debt for U.S. federal
income tax purposes, such opinion is not binding on the IRS and,
consequently, no assurance can be given that this characterization will
prevail. If the IRS were to contend successfully that some or all of the
Certificates or any Collateral Interest were not debt obligations for U.S.
federal income tax purposes, all or a portion of the Master Trust could be
classified as a partnership or as a publicly traded partnership taxable as
a corporation for such purposes. Because (i) in the opinion of Tax Counsel
the Certificates will be characterized as debt for U.S. federal income tax
purposes and (ii) any beneficial owner of an interest in a Collateral
Interest will agree to treat that interest as debt, no attempt will be made
to comply with any IRS reporting or other requirements that would apply if
all or a portion of the Master Trust were treated as a partnership or as a
publicly traded partnership taxable as a corporation.

      If the Master Trust were treated in whole or in part as a partnership
(other than a publicly traded partnership taxable as a corporation) for
U.S. federal income tax purposes, such partnership would not itself be
subject to U.S. federal income tax. Rather, each item of income, gain, loss
and deduction of such partnership would be taken into account directly in
computing the taxable income of the Transferor (or the beneficial owner of
the Transferor Certificate) and any Certificate Owners treated as partners
in such partnership in accordance with their respective partnership
interests therein. The amount and timing of income reportable by any
Certificate Owners treated as partners in such partnership would likely
differ from that reportable by such Certificate Owners had they been
treated as owning debt. Moreover, unless the partnership were treated as
engaged in a trade or business, an individual's (and, under certain
circumstances, a trust's) share of the expenses of such partnership would
be miscellaneous itemized deductions that, in the aggregate, would be
allowed as deductions only to the extent that they exceeded two percent of
the individual's adjusted gross income, and would be subject to reduction
if the individual's adjusted gross income exceeded certain limits. As a
result, in these circumstances, a Certificate Owner subject to these
limitations may be taxed on a greater amount of income than the interest
payable on such Certificate Owner's Certificates. In addition, all or a
portion of the partnership's taxable income that is allocable to a
Certificate Owner that is a pension, profit sharing or employee benefit
plan or other tax exempt entity (including an individual retirement
account) may, under certain circumstances, constitute "unrelated business
taxable income," which generally would be taxable to such Certificate Owner
under the Code.

      Alternatively, if the Master Trust were treated in whole or in part
as a publicly traded partnership taxable as a corporation, the taxable
income of the Master Trust would be subject to U.S. federal income tax at
the applicable marginal corporate income tax rates applicable to such
income. Such entity-level tax could result in reduced distributions to
Certificate Owners. In addition, the distributions from the Master Trust
would not be deductible in computing the taxable income of such deemed
corporation, except to the extent that any Certificates were treated as
debt of the corporation and distributions to the related Certificate Owners
were treated as payments of interest thereon. Moreover, in this instance,
distributions to Certificate Owners not treated as holding debt would be
treated as "dividends" for U.S. federal income tax purposes to the extent
of the current and accumulated earnings and profits of the deemed
corporation.

TAX CONSIDERATIONS RELATING TO NOTE OWNERS

      Tax Characterization of the Owner Trust

      Tax Counsel will deliver its opinion with respect to each Owner Trust
that such Owner Trust will not be classified as an association or as a
publicly traded partnership taxable as a corporation for U.S. tax purposes.
However, as discussed above, such opinion is not binding on the IRS and,
consequently, no assurance can be given that this characterization will
prevail. See -- "Tax Considerations Relating to Note Owners--Possible
Alternative Characterizations-- Alternative Characterizations Relating to
the Notes" below.

      Tax Characterization of the Notes

      The Transferor will express in the Indenture its intent that the
Notes will be treated as debt for all U.S. tax purposes and, under the
terms of the Indenture and the related Notes, the Transferor, and each Note
Owner (by the acceptance of a beneficial interest in a Note) will agree to
treat each Note as debt for such purposes. Tax Counsel will deliver its
opinion that, although no transaction closely comparable to that
contemplated herein has been the subject of any Treasury regulation,
revenue ruling or judicial decision, the Notes will be properly
characterized as indebtedness for such purposes. Except where indicated to
the contrary, the discussion below assumes that the Notes will be
considered debt for U.S. federal income tax purposes.

      Taxation of Interest Income on the Notes

      Unless otherwise specified in the related Prospectus Supplement, the
Notes will not be issued with OID. Consequently, a U.S. Note Owner
generally will include the stated interest on a Note in gross income at the
time such interest income is received or accrued in accordance with such
U.S. Note Owner's regular method of tax accounting.

      Sale, Exchange or Retirement of Notes

      Upon a sale, exchange, retirement or other disposition of a Note, a
U.S. Note Owner generally will recognize gain or loss equal to the
difference between the amount realized on such sale, exchange, retirement
or other disposition (less an amount equal to any accrued but unpaid
interest which the U.S. Note Owner has not included in gross income
previously, which will be taxable as such) and the U.S. Note Owner's
adjusted tax basis in such Note. Such gain or loss generally will be
capital gain or loss and generally will be long-term gain or loss if the
U.S. Note Owner held such Note for more than one year at the time of such
sale, exchange, retirement or other disposition. The long-term capital
gains of individuals generally are eligible for reduced rates of taxation.
Capital losses generally may be used only to offset capital gains.

      Possible Alternative Characterizations

      Although, as described above, it is the opinion of Tax Counsel that
the Notes will be properly characterized as debt for U.S. federal income
tax purposes, such opinion is not binding on the IRS and, consequently, no
assurance can be given that such a characterization will prevail. If the
IRS were to contend successfully that some or all of the Notes were not
debt obligations for U.S. federal income tax purposes, an Owner Trust could
be classified either as a partnership or as a publicly traded partnership
taxable as a corporation for such purposes. Because in the opinion of Tax
Counsel the Notes will be characterized as debt for U.S. federal income tax
purposes, no attempt will be made to comply with any IRS reporting or other
requirements that would apply if an Owner Trust were treated as a
partnership or as a publicly traded partnership taxable as a corporation.

      If an Owner Trust were treated as a partnership (other than as a
publicly traded partnership taxable as a corporation) for U.S. federal
income tax purposes, such partnership would not be subject to U.S. federal
income tax. Rather, each item of income, gain, loss and deduction of the
partnership would be taken into account directly in computing the taxable
income of the Transferor and any Note Owners treated as partners in such
partnership in accordance with their respective partnership interests
therein. The amount and timing of income reportable by any Note Owners
treated as partners in such partnership would likely differ from that
reportable by such Note Owners had they been treated as owning debt.
Moreover, unless the partnership were treated as engaged in a trade or
business, an individual's (and, under certain circumstances, a trust's)
share of the expenses of such partnership would be miscellaneous itemized
deductions that, in the aggregate, would be allowed as deductions only to
the extent that they exceeded two percent of such individual's adjusted
gross income, and would be subject to reduction if the individual's
adjusted gross income exceeded certain limits. As a result, under these
circumstances, a Note Owner subject to these limitations may be taxed on a
greater amount of income than the interest payable on such Note Owner's
Notes. In addition, all or a portion of any taxable income allocated to a
Note Owner that is a pension, profit sharing or employee benefit plan or
other tax exempt entity (including an individual retirement account) may,
under certain circumstances, constitute "unrelated business taxable income"
which generally would be taxable to such Note Owner under the Code.

      Alternatively, if an Owner Trust were classified as a publicly traded
partnership taxable as a corporation, the taxable income of such Owner
Trust would be subject to U.S. federal income tax at the marginal corporate
income tax rates applicable to such income. Such entity-level tax could
result in reduced distributions to Note Owners. In addition, the
distributions from such Owner Trust would not be deductible in computing
the taxable income of such deemed corporation, except to the extent that
any Notes were treated as debt of such corporation and distributions to the
related Note Owners were treated as payments of interest thereon. Moreover,
distributions to Note Owners not treated as holding debt would be treated
as "dividends" for U.S. federal income tax purposes to the extent of the
current and accumulated earnings and profits of such deemed corporation.

      Alternative Characterizations Relating to the Master Trust. If the
Master Trust were treated in whole or in part as a publicly traded
partnership taxable as a corporation, the taxable income of the Master
Trust would be subject to U.S. federal income tax at the marginal corporate
income rates applicable to such income. See --"Tax Considerations Relating
to Certificate Owners--Possible Alternative Characterizations" above. Such
entity-level tax could result in reduced distributions to an Owner Trust
and, therefore, to Note Owners.

NON-U.S. SECURITY OWNERS

      Assuming that all of the Securities issued to Non-U.S. Security
Owners are considered debt of the Transferor for U.S. federal income tax
purposes, under present U.S. federal income and estate tax law, and subject
to the discussion below concerning backup withholding:

      (a) no withholding of U.S. federal income tax will be required with
respect to the payment by the Transferor or any other person that is
required to withhold U.S. taxes (each, a "WITHHOLDING AGENT") of principal
or interest on a Security owned by a Non-U.S. Security Owner, provided that
(i) such Non-U.S. Security Owner does not actually or constructively own
10% or more of the total combined voting power of all classes of stock of
the Transferor entitled to vote within the meaning of section 871(h)(3) of
the Code and the Treasury regulations promulgated thereunder, (ii) such
Non-U.S. Security Owner is not a controlled foreign corporation that is
related to the Transferor through stock ownership, (iii) such Non-U.S.
Security Owner is not a bank whose receipt of interest on a Security is
described in section 881(c)(3)(A) of the Code and (iv) such Non-U.S.
Security Owner satisfies the statement requirement (described generally
below) set forth in section 871 (h) and section 881 (c) of the Code and the
Treasury regulations promulgated thereunder;

      (b) except as discussed below, no withholding of U.S. federal income
tax will be required with respect to any gain realized by a Non-U.S.
Security Owner upon the sale, exchange, retirement or other disposition of
a Security; and

      (c) a Security beneficially owned by an individual who at the time of
his or her death is a Non-U.S. Security Owner will not be subject to U.S.
federal estate tax as a result of such individual's death, provided that
such individual does not actually or constructively own 10% or more of the
total combined voting power of all classes of stock of the Transferor
entitled to vote within the meaning of section 871(h)(3) of the Code and
provided that the interest payments with respect to such Security would not
have been, if received at the time of such individual's death, effectively
connected with the conduct of a U.S. trade or business by such individual.

      To satisfy the requirement referred to in (a)(iv) above, the Non-U.S.
Security Owner or a financial institution holding the Security on behalf of
such Non-U.S. Security Owner, must provide, in accordance with specified
procedures, the Transferor or any Withholding Agent with a statement to the
effect that such Non-U.S. Security Owner is not a U.S. Security Owner.
Currently, these requirements will be met if (1) the Non-U.S. Security
Owner provides its name and address, and certifies, under penalties of
perjury, that it is not a U.S. Security Owner (which certification may be
made on an IRS Form W-8 or successor form), or (2) a financial institution
holding the Security on behalf of the Non-U.S. Security Owner certifies,
under penalties of perjury, that such statement has been received by it and
furnishes any Withholding Agent with a copy thereof. Under recently
finalized Treasury regulations (the "Final Regulations"), the statement
requirement referred to in (a)(iv) above also may be satisfied with other
documentary evidence for interest paid after December 31, 1999 to an
offshore account or through certain foreign intermediaries.

      If a Non-U.S. Security Owner cannot satisfy the requirements of the
"portfolio interest" exception described in paragraph (a) above, payments
of interest made to such Non-U.S. Security Owner will be subject to a 30%
withholding tax unless the Non-U.S. Security Owner provides the Transferor
or any Withholding Agent with a properly executed (1) IRS Form 1001 (or
successor form) claiming an exemption from, or a reduction in the rate of,
such withholding tax under the benefit of an applicable U.S. income tax
treaty or (2) IRS Form 4224 (or successor form) stating that the interest
paid on the Security is not subject to such withholding tax because it is
effectively connected with the Non-U.S. Security Owner's conduct of a trade
or business in the United States. Under the Final Regulations, Non-U.S.
Security Owners generally will be required to provide an IRS Form W-8 in
lieu of an IRS Form 1001 and IRS Form 4224, although alternative
documentation may be applicable in certain situations.

      If a Non-U.S. Security Owner is engaged in a trade or business in the
United States and the interest on such Non-U.S. Security Owner's Securities
is effectively connected with the conduct of such trade or business, the
Non-U.S. Security Owner, although exempt from the U.S. withholding tax
discussed above, will be subject to U.S. federal income tax on such
interest on a net income basis in the same manner as if it were a U.S.
Security Owner. In addition, if such Non-U.S. Security Owner is a foreign
corporation, it may be subject to a U.S. branch profits tax equal to 30%
(or lower applicable treaty rate) of its effectively connected earnings and
profits for the taxable year, subject to adjustments. For this purpose,
such interest income will be included in such foreign corporation's
earnings and profits.

      Any gain realized by a Non-U.S. Security Owner upon the sale,
exchange, retirement or other disposition of a Security generally will not
be subject to U.S. federal income or withholding tax unless (i) such gain
is effectively connected with a U.S. trade or business of the Non-U.S.
Security Owner in the United States, (ii) in the case of a Non-U.S.
Security Owner who is an individual, such individual is present in the
United States for 183 days or more in the taxable year of such sale,
exchange, retirement or other disposition, and certain other conditions are
met or (iii) to the extent such gain is considered accrued but unpaid
interest on such Security, the requirements described above are not
satisfied.

      If the Securities were treated as an interest in a partnership (other
than a publicly traded partnership taxable as a corporation), such
recharacterization could cause a Non-U.S. Security Owner to be treated as
engaged in a trade or business in the United States. In that event, the
Non-U.S. Security Owner would be required to file a U.S. federal income tax
return and, generally, would be subject to U.S. federal income tax
(including, in the case of a Non-U.S. Security Owner that is a corporation,
the U.S. branch profits tax) on its allocable share of the net income from
such partnership. Further, certain withholding obligations may apply with
respect to partnership income that is allocable to a Non-U.S. Security
Owner that is considered to be a partner in such partnership. Such
withholding would be imposed at a rate equal to the highest marginal U.S.
federal income tax rate applicable to the Non-U.S. Security Owner.
Alternatively, if some or all of the Securities were treated as equity
interests in a publicly traded partnership taxable as a corporation, the
gross amount of any related dividend distributions to a Non-U.S. Security
Owner generally would be subject to U.S. withholding tax at the rate of 30
percent, unless that rate were reduced under an applicable U.S. income tax
treaty. See --"Tax Considerations Relating to Certificate Owners--Possible
Alternative Characterizations" and "Tax Considerations Relating to Note
Owners--Possible Alternative Characterizations" above.

      Special rules may apply in the case of Non-U.S. Security Owners who
(i) have an office or other fixed place of business in the U.S., (ii) are
former U.S. citizens, (iii) are engaged in a banking, financing, insurance
or similar business in the U.S. or (iv) are "controlled foreign
corporations," "foreign personal holding companies," "passive foreign
investment companies" or corporations that accumulate earnings in order to
avoid U.S. federal income tax. Such persons should consult their own U.S.
tax advisors before investing in the Securities.

INFORMATION REPORTING AND BACKUP WITHHOLDING

      In general, information reporting requirements will apply to certain
payments of principal and interest paid on Securities and to the proceeds
of the sale of a Security made by U.S. Security Owners other than certain
exempt recipients (such as corporations). A 31% backup withholding tax will
apply to such payments if the U.S. Security Owner fails to provide a
taxpayer identification number or certification of foreign or other exempt
status or fails to report in full dividend and interest income.

      No information reporting or backup withholding will be required with
respect to payments made by the Transferor or any Withholding Agent to a
Non-U.S. Security Owner if a statement described in (a)(iv) above under
- --"Non-U.S. Security Owners" has been received and the payor does not have
knowledge that the Non-U.S. Security Owner is actually a U.S. Security
Owner.

      In addition, backup withholding and information reporting will not
apply if payments of principal and interest on a Security are paid or
collected by a foreign office of a custodian, nominee or other foreign
agent on behalf of a Security Owner, or if a foreign office of a broker (as
defined in applicable Treasury regulations) pays the proceeds of the sale
of a Security to the owner thereof. If, however, such nominee, custodian,
agent or broker is, for U.S. federal income tax purposes, a United States
person, a controlled foreign corporation or a foreign person that derives
50% or more of its gross income for certain periods from the conduct of a
trade or business in the United States, or, for taxable years beginning
after December 31, 1999, a foreign partnership in which one or more United
States persons, in the aggregate, own more than 50% of the income or
capital interests in the partnership or which is engaged in a trade or
business in the United States, such payments will not be subject to backup
withholding but will be subject to information reporting, unless (1) such
custodian, nominee, agent or broker has documentary evidence in its records
that the relevant Security Owner is not a United States person and certain
other conditions are met or (2) the Security Owner otherwise establishes an
exemption.

      Payments of principal and interest on a Security paid to the Security
Owner by a United States office of a custodian, nominee or agent, or the
payment by the United States office of a broker of the proceeds of sale of
a Security, will be subject to both backup withholding and information
reporting unless the relevant Security Owner provides the statement
referred to in (a)(iv) above under --"Non-U.S. Security Owners" and the
payor does not have actual knowledge that the Security Owner is actually a
U.S. Security Owner or the Security Owner otherwise establishes an
exemption.

      Any amounts withheld under the backup withholding rules will be
allowed as a refund or a credit against a Security Owner's U.S. federal
income tax liability provided the required information is furnished to the
IRS.

STATE AND LOCAL TAXATION

      The discussion above does not address the tax consequences of the
purchase, ownership or disposition of a Security under any state or local
tax law. Each investor should consult its own tax advisor regarding state
and local tax consequences of purchasing, owning and disposing of a
Security.


                     EMPLOYEE BENEFIT PLAN CONSIDERATIONS

      GENERAL

      The Employee Retirement Income Security Act of 1974, as amended
("ERISA") and the Code impose certain requirements on those employee
benefit plans ("Plans") to which they apply and entities which are deemed
to hold the assets of such Plans and on those persons who are fiduciaries
with respect to such Plans. In accordance with ERISA's general fiduciary
standards, before investing in Securities, a Plan fiduciary should
determine, among other factors, whether such an investment (i) is permitted
under the governing Plan instruments, (ii) is appropriate for the Plan in
view of its overall investment policy and the composition and
diversification of its portfolio and (iii) is prudent considering the
factors discussed in this Prospectus.

      Section 406 of ERISA and Section 4975 of the Code prohibit certain
transactions involving the assets of a Plan and persons who have certain
specified relationships to the Plan ("parties in interest" within the
meaning of ERISA or "disqualified persons" within the meaning of the Code).
Prohibited transactions may generate excise taxes and other liabilities.
Thus, a Plan fiduciary considering an investment in the Securities should
also consider whether such an investment might constitute or give rise to a
prohibited transaction under ERISA or the Code.

CERTAIN ERISA CONSIDERATIONS WITH RESPECT TO NOTES

      The Notes are eligible for purchase by Plans to which the fiduciary
and prohibited transactions rules of ERISA and the Code apply, and entities
which are deemed to hold the assets of such Plans, subject to the
considerations described below.

PROHIBITED TRANSACTION CONSIDERATIONS

      TREATMENT OF THE NOTES AS DEBT INSTRUMENTS

      Certain transactions involving the operation of the Owner Trust could
give rise to prohibited transactions under ERISA and the Code if the assets
of the Owner Trust were deemed to be assets of an investing Plan. Pursuant 
to a Department of Labor ("DOL") regulation codified at 29 C.F.R. Section
2510.3-101 (the "PLAN ASSETS REGULATION"), in general when a Plan acquires
an "equity interest" in an entity such as the Owner Trust, the Plan's
assets include both the equity interest and an undivided interest in each
of the underlying assets of the entity unless certain exceptions set forth
in the Plan Assets Regulation apply.

      In general, an "equity interest" is defined under the Plan Assets
Regulation as any interest in an entity other than an instrument which is
treated as indebtedness under applicable local law and which has no
substantial equity features. Although there is very little published
authority concerning the application of this definition, the Transferor
believes that the Notes should be treated as debt rather than equity
interests under the Plan Assets Regulation because the Notes (a) should be
treated as indebtedness under applicable local law and debt, rather than
equity, for United States tax purposes (see "-Tax Considerations Relating
to Note Owners" above) and (b) should not be deemed to have any
"substantial equity features". Accordingly, the assets of the Owner Trust
should not constitute "plan assets" subject to the fiduciary or prohibited
transaction rules of ERISA or the Code.

      ACQUISITION OF NOTES

      Regardless of whether the Owner Trust is deemed to hold "plan assets"
of Plans that are Noteholders (as discussed above), the purchase of Notes
by a Plan with respect to which persons with certain relationships to the
Owner Trust, such as the Transferor, the Servicer, the Trustee, or
underwriters, or any of their affiliates, are a "party in interest" under
ERISA or a "disqualified person" under the Code could constitute a
prohibited transaction under ERISA or the Code unless an exemption is
applicable. Accordingly, fiduciaries of a Plan considering an investment in
the Notes should consult their own counsel concerning the propriety of the
investment prior to making the purchase.

      In light of the foregoing, by acceptance of a Note, each holder will
be deemed to have represented and warranted that either: (i) such holder is
not acquiring (or considered to be acquiring) the Note with the assets of a
Plan or (ii) no non-exempt prohibited transaction will occur as a result of
such acquisition of the Notes.

      EACH PLAN FIDUCIARY SHOULD CONSULT WITH ITS COUNSEL REGARDING THE
POTENTIAL CONSEQUENCES UNDER ERISA, THE CODE OR SIMILAR STATE LAW OF THE
ACQUISITION AND HOLDING OF THE NOTES.

CERTAIN ERISA CONSIDERATIONS WITH RESPECT TO CERTIFICATES

PROHIBITED TRANSACTION CONSIDERATIONS

      TREATMENT OF MASTER TRUST ASSETS AS PLAN ASSETS

      Certain transactions involved in the operation of the Master Trust
might be deemed to constitute prohibited transactions under ERISA and the
Code, if assets of the Trust were deemed to be assets of an investing Plan.
As noted above, the Plan Assets Regulation concerns whether or not a Plan's
assets would be deemed to include an interest in the underlying assets of
an entity (such as the Master Trust) for purposes of the reporting and
disclosure and fiduciary responsibility provisions of ERISA. If assets of
the Master Trust were deemed to be assets of an investing Plan, any person
who has discretionary authority or control with respect to Master Trust
assets will be a fiduciary of the investing Plan, thus increasing the scope
of activities which could be considered prohibited transactions under ERISA
and the Code. Accordingly, if investments by Plans are made in the Master
Trust, the Master Trust could be deemed to hold plan assets unless one of
the exceptions contained in the Plan Assets Regulation is applicable to the
Master Trust.

      EXCEPTION FOR INSIGNIFICANT PARTICIPATION BY BENEFIT PLAN INVESTORS

      The Plan Assets Regulation provides that the assets of an entity such
as the Master Trust will not be deemed to be plan assets if equity
participation in the entity by "benefit plan investors" (e.g. employee
welfare benefit plans and employee pension benefit plans defined pursuant
to Section 3(3) of ERISA, trusts described in Section 401(a) of the Code or
a plan described in Section 403(a) of the Code, which trust or plan is
exempt from tax under Section 501(a) of the Code, an individual retirement
account or annuity under Section 408 of the Code and any entity whose
underlying assets include plan assets by reason of a plan's investment in
the entity) is not "significant." Equity participation in an entity by
benefit plan investors is not significant on any date if, immediately after
the most recent acquisition of any equity interests in the entity, less
than 25% of the value of each class of equity interests in the entity
(excluding the value of any equity interests held by the Transferor, the
Master Trust Trustee or its affiliates) is held by benefit plan investors.
No monitoring or other measures will be taken to ensure that the exception
applies with respect to the Master Trust and no assurance can be given as
to whether the value of any class of equity interests in the Master Trust
held by benefit plan investors will be less than 25%, or whether the value
will remain below 25%.

      EXCEPTION FOR PUBLICLY TRADED SECURITIES

      The Plan Assets Regulation contains an exception which provides that
if a Plan acquires a "publicly-offered security," the issuer of the
security is not deemed to hold plan assets solely by reason of such
acquisition. A publicly-offered security is a security that is (i) freely
transferable, (ii) part of a class of securities that is owned by 100 or
more investors independent of the issuer and of one another and (iii)
either (A) part of a class of securities registered under section 12(b) or
12(g) of the Exchange Act, or (B) sold to the plan as part of an offering
of securities to the public pursuant to an effective registration statement
under the Securities Act and the class of securities of which such security
is a part is registered under the Exchange Act within 120 days) or such
later time as may be allowed by the SEC) after the end of the fiscal year
of the issuer during which the offering of such securities to the public
occurred.

      Although it is anticipated that the conditions of this exception may
be met with respect to certain classes of the Certificates, no assurance
can be given, and no monitoring will be done.

      In light of the foregoing, fiduciaries of a Plan considering the
purchase of Certificates should consult their own counsel regarding whether
the assets of the Master Trust which are represented by the Certificates
would be considered plan assets, the consequences that would apply if the
Master Trust's assets were considered plan assets and the applicability of
exemptive relief from the prohibited transaction rules.

      ADDITIONAL CONSIDERATIONS FOR INSURANCE COMPANY GENERAL ACCOUNTS

      In particular, insurance companies considering the purchase of
Certificates of any Series should consult their own employee benefits
counsel or other appropriate counsel with respect to the United States
Supreme Court's decision in John Hancock Mutual Life Insurance Co. v.
Harris Trust & Savings Bank, 114 S. Ct. 517 (1993) ("JOHN HANCOCK"). In
John Hancock, the Supreme Court held that assets held in an insurance
company's general account may be deemed to be "plan assets" of plans that
were issued policies supported by such general account under certain
circumstances; however, the Small Business Job Protection Act of 1996 added
a new Section 401(c) of ERISA relating to the status of the assets of
insurance company general accounts under ERISA and Section 4975 of the
Code. Section 401(c) provides that assets underlying general account
policies issued before December 31, 1998 will not be considered "plan
assets" to the extent criteria set forth in DOL regulations are satisfied.
Section 401(c) also requires the DOL to issue regulations establishing such
criteria. On December 22, 1997, the DOL published proposed regulations (the
"GENERAL ACCOUNT REGULATIONS") for this purpose. The General Account
Regulations provide that when a plan acquires a transition policy issued by
an insurance company on or before December 31, 1998, which is supported by
assets of the insurance company's general account, the plan's assets will
include the policy but not the underlying assets of the general account to
the extent the requirements set forth in the General Account Regulations
are satisfied. The General Account Regulations also require an independent
fiduciary who has the authority to manage the plan's assets to expressly
authorize the acquisition of such a transition policy. If adopted as
proposed, the General Account Regulations would not apply to any general
account policies issued after December 31, 1998. Accordingly, investors
should analyze whether John Hancock, Section 401(c) and the General Account
Regulations may have an impact with respect to their purchase of the
Certificates of any Series.

      In light of the foregoing, by acceptance of a Certificate, each
holder will be deemed to have represented and warranted that either: (i)
such holder is not acquiring (or considered to be acquiring) the
Certificate with the assets of a Plan or (ii) no non-exempt prohibited
transaction will occur as a result of such acquisition and holding of the
Certificates.

                            PLAN OF DISTRIBUTION

      The Transferor may sell Securities (a) through underwriters or
dealers, (b) directly to one or more purchasers, or (c) through agents. The
related Prospectus Supplement will set forth the terms of the offering of
any Securities offered hereby, including, without limitation, the names of
any underwriters, the purchase price of such Securities and the proceeds to
the Transferor from such sale, any underwriting discounts and other items
constituting underwriters' compensation, any initial public offering price
and any discounts or concessions allowed or reallowed or paid to dealers.

      If underwriters are used in a sale of any Securities of a Series
offered hereby, such Securities will be acquired by the underwriters for
their own account and may be resold from time to time in one or more
transactions, including negotiated transactions, at a fixed public offering
price or at varying prices to be determined at the time of sale or at the
time of commitment therefor. Such Securities may be offered to the public
either through underwriting syndicates represented by managing underwriters
or by underwriters without a syndicate. Unless otherwise set forth in the
related Prospectus Supplement, the obligations of the underwriters to
purchase such Securities will be subject to certain conditions precedent,
and the underwriters will be obligated to purchase all of such Securities
if any of such Securities are purchased. Any initial public offering price
and any discounts or concessions allowed or reallowed or paid to dealers
may be changed from time to time.

      Securities may also be sold directly by the Transferor or through
agents designated by the Transferor from time to time. Any agent involved
in the offer or sale of Securities will be named, and any commissions
payable by the Transferor to such agent will be set forth, in the related
Prospectus Supplement. Unless otherwise indicated in the related Prospectus
Supplement, any such agent will act on a best efforts basis for the period
of its appointment.

      Any underwriters, agents or dealers participating in the distribution
of Securities may be deemed to be underwriters, and any discounts or
commissions received by them on the sale or resale of Securities may be
deemed to be underwriting discounts and commissions, under the Securities
Act. Agents and underwriters may be entitled under agreements entered into
with the Transferor to indemnification by the Transferor against certain
civil liabilities, including liabilities under the Securities Act, or to
contribution with respect to payments that the agents or underwriters may
be required to make in respect thereof. Agents and underwriters may be
affiliates or customers of, engage in transactions with, or perform
services for, the Transferor or its affiliates in the ordinary course of
business.

      Each underwriting agreement will provide that the Transferor will
indemnify the related underwriters against certain liabilities, including
liabilities under the Securities Act.

      This Prospectus and the attached Prospectus Supplement may be used by
Chase Securities Inc., a wholly owned subsidiary of The Chase Manhattan
Corporation and an affiliate of the Transferor, in connection with offers
and sales related to market-making transactions in Securities. Chase
Securities Inc. may act as principal or agent in such transactions. Such
sales will be made at prices related to prevailing market prices at the
time of sale.


                                 LEGAL MATTERS

      Certain legal matters relating to the issuance of the Securities will
be passed upon for the Transferor by Simpson Thacher & Bartlett, New York,
New York. Certain legal matters relating to the issuance of the Securities
will be passed upon for the Underwriters by Skadden, Arps, Slate, Meagher &
Flom LLP, New York, New York. Helene L. Kaplan, of counsel to Skadden,
Arps, Slate, Meagher & Flom LLP, is a member of the Board of Directors of
The Chase Manhattan Bank and The Chase Manhattan Corporation and owns _____
shares of the Corporation's common stock, with the associated rights
attached thereto, ________ units of the Corporation's common stock
equivalents which entitle the holder upon termination of service as a
member of the Corporation's Board of Directors to receive a cash payment
for each unit equal to the fair market value at that time of a share of the
Corporation's common stock and __________ units of the Corporation's common
stock equivalents which entitle the holder upon termination of service as a
member of the Corporation's Board of Directors to receive an equal number
of shares of the Corporation's common stock.


                         REPORTS TO SECURITYHOLDERS

      Unless and until Definitive Securities are issued, monthly and annual
reports, containing information concerning the applicable Master Trust or
Owner Trust and prepared by the Servicer or the Administrator, will be sent
on behalf of such Master Trust or Owner Trust to Cede as nominee of DTC and
registered holder of the related Securities. See "Description of the
Securities -- Book-Entry Registration," "Description of the Certificates --
Reports to Certificateholders" and " -- Evidence as to Compliance." Such
reports will not constitute financial statements prepared in accordance
with generally accepted accounting principles. The Servicer does not intend
to send any financial reports of Chase USA or CMB to the Securities Owners.
The Servicer will file with the SEC such periodic reports with respect to
the Master Trust and the Owner Trusts as are required under the Exchange
Act and the rules and regulations of the SEC thereunder.


                      WHERE YOU CAN FIND MORE INFORMATION

      We filed a registration statement relating to the Securities with the
SEC. This Prospectus is part of the registration statement, but the
registration statement includes additional information.

      All required annual, monthly and special SEC reports and other
information will be filed by the Transferor with respect to the Master
Trust or will be filed by the Transferor with respect to each Owner Trust.

      You may read and copy any reports, statements or other information we
file at the SEC's public reference room at 450 Fifth Street, N.W.,
Washington, D.C. 20549. You can request copies of these documents, upon
payment of a duplicating fee, by writing to the SEC. Please call the SEC at
(800) SEC-0330 for further information on the operation of the public
reference rooms. Our SEC filings are also available to the public on the
SEC Internet site (http://www.sec.gov).

      The SEC allows us to "incorporate by reference" information we file
with it, which means that we can disclose important information to you by
referring you to those documents. The information incorporated by reference
is considered to be part of this Prospectus. Information that we file later
with the SEC will automatically update the information in this Prospectus.
In all cases, you should rely on the later information over different
information included in this Prospectus or the Prospectus Supplement. We
incorporate by reference any future annual, monthly and special SEC reports
and proxy materials filed by or on behalf of the Master Trust and any
related Owner Trust until we terminate our offering of the Securities.

      As a recipient of this Prospectus, you may request a copy of any
document we incorporate by reference, except exhibits to the documents
(unless the exhibits are specifically incorporated by reference), at no
cost, by writing or calling us at: Comptroller of Chase USA, 802 Delaware
Avenue, Wilmington, Delaware 19801, (302) 575-5000.



                         INDEX OF TERMS FOR PROSPECTUS

TERM                                                                      PAGE
- ----                                                                      ----

Account Transfer Date........................................................3
Accounts    .................................................................3
Accumulation Period.........................................................13
Addition Date...............................................................38
Additional Accounts.........................................................12
Additional Interest.........................................................46
Administrator...............................................................66
Amortization Period.........................................................13
Assignment  ................................................................38
Bank        .......................................................2, 24, II-1
Bank Portfolio...............................................................3
banking organization........................................................17
BIF         ................................................................44
Cash Collateral Account.....................................................68
Cash Collateral Guaranty....................................................68
Cede        ................................................................16
Cedelbank   ................................................................20
Cedelbank Customers.........................................................20
Certificate Owner...........................................................76
Certificate Rate............................................................16
Certificateholders..........................................................13
Certificates.................................................................2
Chase Manhattan Series.......................................................4
Chase Manhattan Trust........................................................4
Chase Portfolio..............................................................3
Chase USA   .............................................................2, 23
Chemical Bank Portfolio......................................................3
Class       ................................................................13
clearing agency.............................................................17
clearing corporation........................................................17
Closing Date................................................................12
CMB         ................................................................51
Code        ................................................................75
Collateral Interest.........................................................69
Collection Account..........................................................44
Companion Series............................................................43
Comptroller ................................................................14
Controlled Accumulation Amount..............................................29
Controlled Amortization Amount..............................................28
Controlled Amortization Period..............................................28
Controlled Deposit Amount...................................................29
Controlled Distribution Amount..............................................28
Cooperative ................................................................20
Core Team   .................................................................9
Corporation .................................................................9
COSO        ................................................................56
Credit Enhancement..........................................................67
Credit Enhancement Percentage...............................................43
Credit Enhancement Provider.................................................54
Cut-Off Date................................................................12
Danielson   ................................................................77
Defaulted Accounts..........................................................24
Definitive Securities.......................................................16
Deposit and Administration Agreement.........................................2
Depositaries................................................................17
Depository  ................................................................16
Determination Date..........................................................47
Disclosure Document.........................................................32
Discount Option.............................................................40
Discount Option Receivables.................................................40
Discount Percentage.........................................................40
Distribution Accounts.......................................................40
Distribution Date...........................................................25
DOJ         ................................................................75
DOL         ................................................................86
DTC         ................................................................99
DTC Participants............................................................17
Eligible Account............................................................35
Eligible Deposit Account....................................................40
Eligible Institution........................................................40
Eligible Receivable.........................................................36
Enhancement ................................................................11
Enhancement Invested Amount.................................................68
ERISA       ................................................................86
Euroclear   ................................................................20
Euroclear Operator..........................................................20
Euroclear Participants......................................................20
Events of Default...........................................................60
Excess Finance Charge Collections...........................................46
Exchange    ................................................................32
Exchange Act................................................................17
FDIC        ................................................................24
FDR         .................................................................3
FFIEC       .................................................................8
Finance Charge Account......................................................40
Finance Charge Receivables..................................................12
FIRREA      ................................................................72
Full Investor Interest......................................................42
Funding Period..............................................................41
General Account Regulations.................................................89
Global Securities...........................................................99
Group       ................................................................46
Holders     ................................................................22
Indenture   .................................................................2
Indenture Trustee............................................................2
Indirect Participants.......................................................17
Ineligible Receivable.......................................................34
Interchange .................................................................9
Interest Funding Account....................................................25
investment company......................................................30, 60
Investor Charge-Off.........................................................46
Investor Default Amount.....................................................46
Investor Interest...........................................................23
Investor Percentage.........................................................24
Investor Servicing Fee......................................................46
IRS         ................................................................76
John Hancock................................................................89
L/C Bank    ................................................................68
Master Trust.................................................................2
Master Trust Trustee.........................................................2
MasterCard International.....................................................4
MGT/EOC     ................................................................20
Minimum Transferor Interest.................................................33
Monthly Interest............................................................46
Monthly Period..............................................................25
Moody's     ................................................................41
New Chase Portfolio..........................................................3
New Chemical Bank Portfolio..................................................3
Non-U.S. Certificate Owner..................................................76
Non-U.S. Note Owner.........................................................76
Non-U.S. Security Owner.....................................................77
Note Documents...............................................................2
Note Owner  ................................................................76
Note Rate   ................................................................16
Note Reserve Account.........................................................3
Noteholders ................................................................59
Notes       .................................................................2
OID         ................................................................78
Old Chase Portfolio..........................................................3
Old Chemical Bank Portfolio..................................................3
Owner Trust .................................................................2
Owner Trustee................................................................2
Participation Agreement.....................................................37
Participations..............................................................37
Pay Out Event...............................................................30
Paying Agent................................................................41
Payment Date................................................................62
Permitted Investments.......................................................41
Plan Assets Regulation......................................................87
Plans       ................................................................86
Pooling and Servicing Agreement..............................................2
Pre-Funding Account.........................................................41
Pre-Funding Amount..........................................................41
Principal Account...........................................................40
Principal Amortization Period...............................................28
Principal Commencement Date.................................................26
Principal Funding Account...................................................27
Principal Receivables.......................................................11
Principal Terms.............................................................32
Program Office...............................................................9
Prospectus Supplement........................................................2
Rapid Accumulation Period...................................................30
Rapid Amortization Period...................................................30
Rating Agency...........................................................32, 71
Receivables .................................................................3
Record Date ................................................................16
Recoveries  .................................................................9
Related Documents...........................................................63
Removed Accounts............................................................12
Reserve Account.............................................................70
Revolving Period............................................................27
SAIF        ................................................................44
Scheduled Payment Date......................................................26
SEC         ................................................................17
Securities  ................................................................15
Securities Act..............................................................32
Securities Owner............................................................16
Securitized Chase Portfolio..................................................4
Security Owner..............................................................76
Security Rate...............................................................16
Securityholders..............................................................4
Senior Securities...........................................................15
Series      .............................................................2, 99
Series Certificate...........................................................2
Series Supplement...........................................................15
Series Termination Date.....................................................49
Service Transfer............................................................53
Servicer    ................................................................51
Servicer Default............................................................53
Servicing Fee...............................................................50
Shared Principal Collections................................................47
Spread Account..............................................................70
Standard & Poor's...........................................................41
Subordinated Securities.....................................................15
Tax Counsel ................................................................76
Tax Opinion ................................................................33
Terms and Conditions........................................................21
Transaction Agreements......................................................66
Transfer Date...............................................................29
Transferor  ................................................................14
Transferor Certificate.......................................................2
Transferor Interest.........................................................23
Transferor Percentage.......................................................24
Trust Agreement..............................................................2
Trust Portfolio.............................................................12
Trust Termination Date......................................................49
U.S.        ................................................................75
U.S. Certificate Owner......................................................76
U.S. Note Owner.............................................................76
U.S. Person ...............................................................102
U.S. Security Owner.........................................................76
UCC         ................................................................71
Unallocated Principal Collections...........................................45
VISA        .................................................................4
Withholding Agent...........................................................82



                                                                       ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

      Except in certain limited circumstances, the globally offered Chase
Credit Card Master Trusts Asset Backed Securities (the "GLOBAL SECURITIES")
to be issued in Series from time to time (each, a "SERIES") will be
available only in book-entry form. Investors in the Global Securities may
hold such Global Securities through any of The Depository Trust Company
("DTC"), Cedelbank or Euroclear. The Global Securities will be tradeable as
home market instruments in both the European and U.S. domestic markets.
Initial settlement and all secondary trades will settle in same day funds.

      Secondary market trading between investors holding Global Securities
through Cedelbank and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in
accordance with conventional eurobond practice (i.e., seven calendar day
settlement).

      Secondary market trading between investors holding Global Securities
through DTC will be conducted according to the rules and procedures
applicable to U.S. corporate debt obligations.

      Secondary cross-market trading between Cedelbank or Euroclear and DTC
Participants holding Securities will be effected on a
delivery-against-payment basis through the respective Depositaries of
Cedelbank and Euroclear (in such capacity) and as DTC Participants.

      Non-U.S. holders (as described below) of Global Securities will be
subject to U.S. withholding taxes unless such holders meet certain
requirements and deliver appropriate U.S. tax documents to the securities
clearing organizations or their participants.

INITIAL SETTLEMENT

      All Global Securities will be held in book-entry form by DTC in the
name of Cede & Co. as nominee of DTC. Investors' interests in the Global
Securities will be represented through financial institutions acting on
their behalf as direct and indirect Participants in DTC. As a result,
Cedelbank and Euroclear will hold positions on behalf of their participants
through their respective Depositaries, which in turn will hold such
positions in accounts as DTC Participants.

      Custody accounts of investors electing to hold their Global
Securities through DTC will be credited with their holdings against payment
in same-day funds on the settlement date.

      Investors electing to hold their Global Securities through Cedelbank
or Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds, except that there will be no temporary global
security and no "lock-up" or restricted period. Global Securities will be
credited to the securities custody accounts on the settlement date against
payment in same-day funds.

SECONDARY MARKET TRADING

      Since the purchaser determines the place of delivery, it is important
to establish at the time of the trade where both the purchaser's and
seller's accounts are located to ensure that settlement can be made on the
desired value date.

      Trading between DTC Participants. Secondary market trading between
DTC Participants will be settled in same-day funds.

      Trading between Cedelbank and/or Euroclear Participants. Secondary
market trading between Cedelbank Customers or Euroclear Participants will
be settled using the procedures applicable to conventional eurobonds in
same-day funds.

      Trading between DTC seller and Cedelbank or Euroclear purchaser. When
Global Securities are to be transferred from the account of a DTC
Participant to the account of a Cedelbank Customer or a Euroclear
Participant, the purchaser will send instructions to Cedelbank or Euroclear
through a Cedelbank Customer or Euroclear Participant at least one business
day prior to settlement. Cedelbank or Euroclear will instruct the
respective Depositary, as the case may be, to receive the Global Securities
against payment. Payment will include interest accrued on the Global
Securities from and including the last coupon payment date to and excluding
the settlement date. Payment will then be made by the respective depositary
to the DTC Participant's account against delivery of the Global Securities.
After settlement has been completed, the Global Securities will be credited
to the respective clearing system and by the clearing system, in accordance
with its usual procedures, to the Cedelbank Customer's or Euroclear
Participant's account. The Global Securities credit will appear the next
day (European time) and the cash debit will be back-valued to, and the
interest on the Global Securities will accrue from, the value date (which
would be the preceding day when settlement occurred in New York). If
settlement is not completed on the intended value date (i.e., the trade
fails), the Cedelbank or Euroclear cash debit will be valued instead as of
the actual settlement date.

      Cedelbank Customers and Euroclear Participants will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to
pre-position funds for settlement, either from cash on hand or existing
lines of credit, as they would for any settlement occurring within
Cedelbank or Euroclear. Under this approach, they may take on credit
exposure to Cedelbank or Euroclear until the Global Securities are credited
to their accounts one day later.

      As an alternative, if Cedelbank or Euroclear has extended a line of
credit to them, Cedelbank Customers or Euroclear Participants can elect not
to pre-position funds and allow that credit line to be drawn upon the
finance settlement. Under this procedure, Cedelbank Customers or Euroclear
Participants purchasing Global Securities would incur overdraft charges for
one day, assuming they cleared the overdraft when the Global Securities
were credited to their accounts. However, interest on the Global Securities
would accrue from the value date. Therefore, in many cases the investment
income on the Global Securities earned during that one-day period may
substantially reduce or offset the amount of such overdraft charges,
although this result will depend on each Cedelbank Customer's or Euroclear
Participant's particular cost of funds.

      Since the settlement is taking place during New York business hours,
DTC Participants can employ their usual procedures for sending Global
Securities to the respective Depositary for the benefit of Cedelbank
Customers or Euroclear Participants. The sale proceeds will be available to
the DTC seller on the settlement date. Thus, to the DTC Participant a
cross-market transaction will settle no differently than a trade between
two DTC Participants.

      Trading between Cedelbank or Euroclear seller and DTC purchaser. Due
to time zone differences in their favor, Cedelbank Customers and Euroclear
Participants may employ their customary procedures for transactions in
which Global Securities are to be transferred by the respective clearing
system, through the respective Depositary, to a DTC Participant. The seller
will send instructions to Cedelbank or Euroclear through a Cedelbank
Customer or Euroclear Participant at least one business day prior to
settlement. In these cases, Cedelbank or Euroclear will instruct the
respective Depositary, as appropriate, to deliver the bonds to the DTC
Participant's account against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment
date to and excluding the settlement date. The payment will then be
reflected in the account of the Cedelbank Customer or Euroclear Participant
the following day, and receipt of the cash proceeds in the Cedelbank
Customer's or Euroclear Participant's account would be back-valued to the
value date (which would be the preceding day, when settlement occurred in
New York). Should the Cedelbank Customer or Euroclear Participant have a
line of credit with its respective clearing system and elect to be in debit
in anticipation of receipt of the sale proceeds in its account, the
back-valuation will extinguish any overdraft charges incurred over that
one-day period. If settlement is not completed on the intended value date
(i.e., the trade fails), receipt of the cash proceeds in the Cedelbank
Customer's or Euroclear Participant's account would instead be valued as of
the actual settlement date. Finally, day traders that use Cedelbank or
Euroclear and that purchase Global Securities from DTC Participants for
delivery to Cedelbank Customers or Euroclear Participants should note that
these trades would automatically fail on the sale side unless affirmative
action were taken. At least three techniques should be readily available to
eliminate this potential problem:

            (1) borrowing through Cedelbank or Euroclear for one day (until
      the purchase side of the day trade is reflected in their Cedelbank or
      Euroclear accounts) in accordance with the clearing system's
      customary procedure;

            (2) borrowing the Global Securities in the U.S. from a DTC
      Participant no later than one day prior to settlement which would
      give the Global Securities sufficient time to be reflected in their
      Cedelbank or Euroclear account in order to settle the sale side of
      the trade; or

            (3) staggering the value dates for the buy and sell sides of
      the trade so that the value date for the purchase from the DTC
      Participant is at least one day prior to the value date for the sale
      to the Cedelbank Customer or Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

      A beneficial owner of Global Securities holding securities through
Cedelbank or Euroclear (or through DTC if the holder has an address outside
the U.S.) will be subject to the 30% U.S. withholding tax that generally
applies to payments of interest (including original issue document) on
registered debt issued by U.S. Persons, unless (i) each clearing system,
bank or other financial institution that holds customers' securities in the
ordinary course of its trade or business in the chain of intermediaries
between such beneficial owner and the U.S. entity required to withhold tax
complies with applicable certification requirements and (ii) such
beneficial owner takes one of the following steps to obtain an exemption or
reduced tax rate:

      Exemption for non-U.S. Persons (Form W-8). Beneficial owners of
Securities that are non-U.S. Persons can obtain a complete exemption from
the withholding tax by filing a signed Form W-8 (Certificate of Foreign
Status). If the information shown on Form W-8 changes, a new Form W-8 must
be filed within 30 days of such change.

      Exemption for non-U.S. Persons with effectively connected income
(Form 4224). A non-U.S. Person, including a non-U.S. corporation or bank
with a U.S. branch, for which the interest income is effectively connected
with its conduct of a trade or business in the United States, can obtain an
exemption from the withholding tax by filing Form 4224 (Exemption from
Withholding of Tax on Income Effectively Connected with the Conduct of a
Trade or Business in the United States).

      Exemption or reduced rate for non-U.S. Persons resident in treaty
countries (Form 1001). Non-U.S. Persons that are Securities Owners residing
in a country that has a tax treaty with the United States can obtain an
exemption or reduced tax rate (depending on the treaty terms) by filing
Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If the treaty
provides only for a reduced rate, withholding tax will be imposed at that
rate unless the filer alternatively files Form W-8. Form 1001 may be filed
by the Securities Owner or his agent.

      Exemption for U.S. Persons (Form W-9). U.S. Persons can obtain a
complete exemption from the withholding tax by filing Form W-9 (Payer's
Request for Taxpayer Identification Number and Certification).

      U.S. Federal Income Tax Reporting Procedure. The Certificate Owner of
a Global Security or, in the case of a Form 1001 or a Form 4224 filer, his
agent, files by submitting the appropriate form to the person through whom
it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8 and Form 1001 are effective for
three calendar years and Form 4224 is effective for one calendar year.

      The term "U.S. PERSON" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership created or organized in the
United States or under the laws of the United States or of any state, (iii)
an estate the income of which is subject to United States federal income
taxation regardless of its source or (iv) a trust the income of which is
subject to United States federal income taxation regardless of its source;
provided, however, that for tax years beginning after December 31, 1996
(and, if a trustee so elects, for tax years ending after August 20, 1996),
a "U.S. PERSON" shall include any trust (x) which is subject to the
supervision of a court within the United States and the control of a United
States person as described in section 7701(a)(30) of the Code or (y) that
has a valid election in effect under applicable U.S. treasury regulations
to be treated as a United States person. This summary does not deal with
all aspects of U.S. Federal income tax withholding that may be relevant to
foreign holders of the Global Securities. Investors are advised to consult
their own tax advisors for specific tax advice concerning their holding and
disposing of the Global Securities.



                                  PART II

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

      The following is an itemized list of the estimated expenses to be
incurred in connection with the offering of the securities being offered
hereunder other than underwriting discounts and commissions.

      Registration Fee..................................      $278
      Printing and Engraving ...........................         *
      Trustee's Fees ...................................         *
      Legal Fees and Expenses ..........................         *
      Blue Sky Fees and Expenses .......................         *
      Accountants' Fees and Expenses ...................         *
      Rating Agency Fees ...............................         *
      Miscellaneous Fees ...............................    ______
        Total..........................................     $    *
                                                            ======

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

* to be provided by amendment.


Item 15.  Indemnification of Directors and Officers

      Article IX of the By-laws of Chase Manhattan Bank USA, National
Association (the "BANK") provide that any person who was or is made a party
or is threatened to be made a party to or is otherwise involved in any
action, suit or proceeding, whether civil, criminal, administrative or
investigative (a "PROCEEDING"), by reason of the fact that he or she is or
was a director or officer of the Bank or is or was serving at the request
of the Bank as a director, officer, employee or agent or another
corporation or of a partnership, joint venture, trust or other enterprise,
including service with respect to an employee benefit plan (an
"INDEMNITEE"), whether the basis for such proceeding is alleged action in
an official capacity as a director, officer, employee or agent or in any
other capacity while serving as a director, officer, employee or agent,
shall be indemnified and held harmless by the Bank to the fullest extent
authorized by the Delaware General Corporation Law, as the same exists or
may hereafter be amended (but, in the case of any such amendment, only to
the extent that such amendment permits the Bank to provide broader
indemnification rights than permitted prior thereto), against all expense,
liability and loss (including attorneys' fees, judgments, fines, ERISA
excise taxes or penalties and amounts paid in settlement) reasonably
incurred or suffered by such indemnitee in connection therewith and such
indemnification shall continue as to an indemnitee who has ceased to be a
director, officer, employee or agent and shall inure to the benefit of the
indemnitee's heirs, executors and administrators; provided, however, that,
except as provided in the second following paragraph with respect to
proceedings to enforce rights to indemnification, the Bank shall indemnify
any such indemnitee in connection with a proceeding (or part thereof)
initiated by such indemnitee only if such proceeding (or part thereof) was
authorized by the board of directors of the Bank.

      The right to indemnification described in the immediately preceding
paragraph shall include the right to be paid by the Bank the expenses
incurred in defending any proceeding for which such right to
indemnification is applicable in advance of its final disposition
(hereafter an "ADVANCEMENT OF EXPENSES"); provided, however, that, if the
Delaware General Corporation Law requires an advancement of expenses
incurred by an indemnitee in his or her capacity as a director or officer
(and not in any other capacity in which service was or is rendered by such
indemnitee, including, without limitation, service to an employee benefit
plan) shall be made only upon delivery to the Bank of an undertaking
(hereinafter an "UNDERTAKING"), by or on behalf of such indemnitee, to
repay all amounts so advanced if it shall ultimately be determined by final
judicial decision from which there is no further right to appeal
(hereinafter a "FINAL ADJUDICATION") that such indemnitee is not entitled
to be indemnified for such expenses under such Article IX or otherwise.

      The rights to indemnification and to the advancement of expenses
described in the two preceding paragraphs are contract rights. If a claim
under either of such paragraphs is not paid in full by the Bank within
sixty days after a written claim has been received by the Bank except in
the case of a claim for an advancement of expenses, in which case the
applicable period shall be twenty days, the indemnitee may at any time
thereafter bring suit against the Bank to recover the unpaid amount of the
claim. If successful in whole or in part in any such suit, or in a suit
brought by the Bank to recover an advancement of expenses pursuant to the
terms of an undertaking, the indemnitee shall be entitled to be paid also
the expense of prosecuting or defending such suit. In any suit brought b
the indemnitee to enforce a right to indemnification under such Article IX
(but not in a suit brought by the indemnitee to enforce a right to an
advancement of expenses) it shall be a defense that, and in any suit by the
Bank to recover an advancement of expenses pursuant to the terms of an
undertaking, the Bank shall be entitled to recover such expense upon a
final adjudication that, the indemnitee has not met any applicable standard
for indemnification set forth in the Delaware General Corporation Law.
Neither the failure of the Bank (including its board of directors,
independent legal counsel, or its stockholders) to have made a
determination prior to the commencement of such suit that indemnification
of the indemnitee is proper in the circumstances because the indemnitee has
met the applicable standard of conduct set forth in the Delaware General
Corporation Law, nor an actual determination by the Bank (including its
board of directors, independent legal counsel, or its stockholders) that
the indemnitee has not met such applicable standard of conduct shall create
a presumption that the indemnitee has not met such applicable standard of
conduct or, in the case of such a suit brought by the indemnitee, be a
defense to such suit. In any suit brought by the indemnitee to enforce a
right to indemnification or to an advancement of expenses under such
Article IX, or by the Bank to recover an advancement of expenses pursuant
to the terms of an undertaking, the burden of proving that the indemnitee
is not entitled to be indemnified, or to such advancement of expenses,
under such Article IX or otherwise shall be on the Bank.

      Article IX of the Bank's By-Laws also provides that the foregoing
right of indemnification or reimbursement shall not be exclusive of other
rights to which any person may be entitled under any statute, Articles of
Association, by-law, agreement, or vote of stockholders of disinterested
stockholders or otherwise. Section 145 of the Delaware General Corporation
Law provides that a Delaware corporation must indemnify a director or
officer who has defended successfully, on the merits or otherwise, any
proceeding against him or any claim, matter or issue therein, for
reasonable expenses actually incurred in such defense.

      There are directors and officers liability insurance policies
presently outstanding which insure directors and officers of the Bank, the
Bank's parent and certain of its subsidiaries. The policies cover losses
for which the Bank, the Bank's parent or any of those subsidiaries shall be
required or permitted by law to indemnify directors and officers and which
result from claims made against such directors or officers based upon the
commission of wrongful acts in the performance of their duties. The
policies also cover losses which the directors or officers must pay as the
result of claims brought against them based upon the commission of wrongful
acts in the performance of their duties and for which they are not
indemnified by the Bank, the Bank's parent or any of those subsidiaries.
The losses covered by the policies are subject to certain exclusions and do
not include fines or penalties imposed by law or other matters deemed
uninsurable under the law. The policies contain self-insured retention
provisions.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

      (A)  EXHIBITS
           1.1--  Form of Underwriting Agreement for Certificates
                  (incorporated by reference to Exhibit 1.1 to the
                  Registration Statement on Form S-3 of Chemical Bank
                  (No. 33-94190)).*
           1.2--  Form of Underwriting Agreement for Notes.* 
           4.1--  Amended and Restated Pooling and Servicing Agreement,
                  dated as of June 1, 1996, among the Registrant, Chemical
                  Bank and The Bank of New York (incorporated by reference
                  to Exhibit 4.2 to the Registration Statement on From S-3
                  of the Registrant (No. 333-04607)).*
          4.2--   Form of Trust Agreement of Chase Credit Card Owner Trust
                  199__ between the Transferor and the Owner Trustee.*
          4.3--   Form of Deposit and Administration Agreement among the
                  Transferor, the Administrator and Chase Credit Card Owner
                  Trust 199__.*
          4.4--   Form of Indenture between Chase Credit Card Owner Trust
                  199__ and the Indenture Trustee *
          4.5--   Form of Note (contained in Exhibit 4.4)*
          5.1--   Opinion of Simpson Thacher & Bartlett.* 
          8.1--   Opinion of Simpson Thacher & Bartlett with respect to
                  certain tax matters (included in opinion to be filed as
                  Exhibit 5.1).*
         23.1--   Consent of Simpson Thacher & Bartlett (included in
                  opinion to be filed as Exhibit 5.1).*
         24.1--   Powers of Attorney. 
         25.1--   Form T-1 of Indenture Trustee*
         99.1--   Form of Prospectus Supplement for Certificates.
         99.1--   Form of Prospectus Supplement for Notes.

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

*     to be filed by amendment

      (b) Financial Statements

      All financial statements, schedules and historical financial
information have been omitted as they are not applicable.

ITEM 17.      UNDERTAKINGS

      The undersigned Registrant hereby undertakes as follows:

            (a) To file, during any period in which offers or sales are
      being made, a post-effective amendment to this Registration
      Statement: (i) to include any prospectus required by Section
      10(a)(3) of the Securities Act of 1933 (the "ACT"); notwithstanding
      the foregoing, any increase or decrease in the volume of securities
      offered (if the total dollar value of securities offered would not
      exceed that which was registered) and any deviation from the low or
      high end of the estimated maximum offering range may be reflected in
      the form of prospectus filed with the SEC pursuant to Rule 424(b) if,
      in the aggregate, the changes in volume and price represent no more
      than 20 percent change in the maximum aggregate offering price set
      forth in the "Calculation of Registration Fee" table in the effective
      registration statement; (ii) to reflect in the prospectus any facts
      or events arising after the effective date of the Registration
      Statement (or the most recent post-effective amendment thereof)
      which, individually or in the aggregate, represent a fundamental
      change in the information set forth in the Registration Statement;
      (iii) to include any material information with respect to the plan of
      distribution not previously disclosed in the Registration Statement
      or any material change to such information in the Registration
      Statement; provided, however, that (a)(i) and (a)(ii) will not apply
      if the information required to be included in a post-effective
      amendment thereby is contained in periodic reports filed pursuant to
      Section 13 or Section 15(d) of the Securities Exchange Act of 1934
      that are incorporated by reference in this Registration Statement.

            (b) That, for the purpose of determining any liability under
      the Act, each such post-effective amendment shall be deemed to be a
      new Registration Statement relating to the securities offered
      therein, and the offering of such securities at that time shall be
      deemed to be the initial bona fide offering thereof.

            (c) To remove from registration by means of a post-effective
      amendment any of the securities being registered that remain unsold
      at the termination of the offering.

            (d) That, for purposes of determining any liability under the
      Act, each filing of the Master Trust's annual report pursuant to
      Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (and,
      where applicable, each filing of an employee benefit plan's annual
      report pursuant to Section 15(d) of the Securities Exchange Act of
      1934) that is incorporated by reference in the Registration Statement
      shall be deemed to be a new Registration Statement relating to the
      securities offered therein, and the offering of such securities at
      that time shall be deemed to be the initial bona fide offering
      thereof.

            (e) That insofar as indemnification for liabilities arising
      under the Act may be permitted to directors, officers and controlling
      persons of the Registrant pursuant to the provisions described under
      Item 15 above, or otherwise, the Registrant has been advised that in
      the opinion of the Securities and Exchange Commission such
      indemnification is against public policy as expressed in the Act and
      is, therefore, unenforceable. In the event that a claim for
      indemnification against such liabilities (other than the payment by
      the Registrant of expenses incurred or paid by a director, officer or
      controlling person of the Registrant in the successful defense of any
      action, suit or proceeding) is asserted by such director, officer or
      controlling person in connection with the securities being
      registered, the Registrant will, unless in the opinion of its counsel
      the matter has been settled by controlling precedent, submit to a
      court of appropriate jurisdiction the question whether such
      indemnification by it is against public policy as expressed in the
      Act and will be governed by the final adjudication of such issue.

            (f) That, for purposes of determining any liability under the
      Act, the information omitted from the form of prospectus filed as
      part of this Registration Statement in reliance upon Rule 430A and
      contained in a form of prospectus filed by the Registrant pursuant to
      Rule 424(b)(1) or (4) under the Act shall be deemed to be part of
      this Registrant Statement as of the time it was declared effective.

            (g) That, for the purpose of determining any liability under
      the Act, each post-effective amendment that contains a form of
      prospectus shall be deemed to be a new registration statement
      relating to the securities offered therein, and the offering of such
      securities at that time shall be deemed to be the initial bona fide
      offering thereof.

SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable ground to believe
that it meets all the requirements for filing on Form S-3 and has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Wilmington, State of
Delaware, on March __, 1999

                             CHASE MANHATTAN BANK USA, NATIONAL
                                ASSOCIATION
                                as originator of the Trust


                             By \s\ Keith Schuck
                                -------------------------------- 
                                    Keith Schuck
                                    Controller


      Pursuant to the requirements of the Securities Act of 1933, as
amended, this Registration Statement has been signed on March __, 1999 by
the following persons in the capacities indicated.



          SIGNATURES                          TITLE
          ----------                          -----

                 *                     Chairman of the Board and Director
_________________________________
        Donald L. Boudreau

                 *                     President (Chief Executive Officer) and
__________________________________     Director
        Michael Barrett    

                 *
__________________________________     Director
        Luke S. Hayden

                 *                     Director
__________________________________ 
        William H. Hoefling

                 *                     Director
__________________________________
        Kevin T. Hurley

                 *                     Director
__________________________________
        Thomas Jacob

                 *                     Director
__________________________________
        John M. Nuzum

                 *                     Director
__________________________________
        Peter Schleif

__________________________________     Director
        Michael Urkowitz

\s\ Keith Schuck                      Vice President and Controller (Chief 
__________________________________    Financial Officer and Principal
        Keith Schuck                  Accounting Officer)

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

*     The undersigned, by signing his name hereto, does hereby sign this
      Registration Statement on behalf of each of the above-indicated
      directors and officers of the Registrant pursuant to powers of
      attorney signed by such directors and officers.


                                          \s\ Keith Schuck
                                          ------------------------
                                              Keith Schuck
                                              Attorney-in-Fact






                                                                EXHIBIT 24.1


                          POWER OF ATTORNEY 
  

           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of ______ __, 1999. 
  
  
  
                                  /s/ 
                                  --------------------------------
                                  Name:  Michael J. Barrett 





                           POWER OF ATTORNEY 
  
           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of _______ __, 1999. 
  
  
  
                                    /s/
                                    -----------------------------
                                    Name:  Peter  Schleif




                          POWER OF ATTORNEY 
  
           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of ______ __, 1999. 
  
  
  
                                   /s/
                                   -----------------------------
                                   Name:  John M. Nuzum, Jr.




                           POWER OF ATTORNEY 
  
           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of _____ __, 1999. 
  
  
  
                                   /s/
                                   ----------------------------
                                   Name:  Thomas Jacob





                         POWER OF ATTORNEY 
  
           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of ______ __, 1999. 
  
  
                                    /s/
                                    --------------------------
                                    Name:  William H. Hoefling




                           POWER OF ATTORNEY 
  
           KNOW ALL MEN BY THESE PRESENTS, that the undersigned, in his or
 her capacity as an officer or director of Chase Manhattan Bank USA,
 National Association (the "Bank"), hereby constitutes and appoints Donald
 L. Boudreau, Bruce A. Smith, Michael Urkowitz, Peter Schleif, Thomas Jacob,
 William Hoefling, Norman Buchan, Leonard Zych, Michael J. Barrett, John W.
 Otto, Andrew T. Semmelman, Keith W. Schuck, Barbara D'Amico, Martin Joyce,
 Scott Hendry and Patricia Garvey, and each them severally, his or her true
 and lawful attorneys-in-fact and agents, with full power to act with or
 without the others and with full power of substitution and resubstitution
 for and on behalf of him or her and in his or her name, place and stead, in
 any and all capacities, to perform any and all acts and do any and all
 things and to execute any and all instruments that any such attorney-in-
 fact and agent may deem necessary or desirable to enable the Bank to comply
 with the Securities Act of 1933, as amended (the "Act"), and any rules,
 regulations and requirements of the Securities and Exchange Commission (the
 "SEC") thereunder, in connection with the filing of the accompanying
 registration statement under the Act for the registration of (i) debt
 obligations of the Bank and/or one or more special purpose entities formed
 by the Bank (the "SPE"), secured by a pledge of identified financial assets
 of the Bank or the SPE, and (ii) fractional, undivided ownership interests
 in the corpus of a grantor trust to which identified financial assets of
 the Bank have been or will be conveyed (the "Securities"), which filing was
 authorized by the Board of Directors of the Bank by resolutions adopted by
 such Board of Directors on February 4, 1998 including specifically, but
 without limiting the generality of the foregoing, the power and authority
 to sign the name of the undersigned to (1) a registration statement on Form
 S-1, Form S-3, Form S-11 or such other form as may be determined to be
 applicable, and, if appropriate, a second registration statement that will
 become effective upon filing pursuant to Rule 462(b) under the Act (the
 "Registration Statements"), each to be filed with the SEC with respect to
 the Securities, (2) any and all amendments to either Registration Statement
 (including post-effective amendments) and (3) any and all other instruments
 or documents to be filed as a part of or in connection with either
 Registration Statement or any amendment thereto (including any post-
 effective amendment), whether such instruments or documents are filed
 before or after the effective date of either Registration Statement, and to
 appear before the SEC in connection with any matter relating thereto,
 hereby granting to each such attorney-in-fact and agent full power to do
 and perform any and all acts and things requisite and necessary to be done
 in connection therewith as the undersigned might or could do in person, and
 hereby ratifying and confirming all that said attorneys-in-fact and agents
 may lawfully do or cause to be done by virtue hereof. 
  
           IN WITNESS WHEREOF, the undersigned has executed this Power of
 Attorney as of _____ __, 1999. 
  
  
                                    /s/
                                    ----------------------------
                                    Name:  Donald L. Boudreau






                                                                  EXHIBIT 99.1


Prospectus Supplement to Prospectus, Dated ________, 1999


CHASE CREDIT CARD MASTER TRUST
Issuer

CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION, Transferor 

THE CHASE MANHATTAN BANK, Servicer 

$__________ CLASS A FLOATING RATE ASSET BACKED CERTIFICATES, SERIES 1999-_ 

$__________ CLASS B FLOATING RATE ASSET BACKED CERTIFICATES, SERIES 1999-_


<TABLE>
<S>                                    <C>                       <C>
                                       Class A Certificates      Class B Certificates
     Principal Amount                  $___________________      $____________________
     Price                             $__________ (______%)     $__________ (______%)
     Underwriters' Commissions         $__________ (______%)     $__________ (______%)
     Proceeds to the Issuer            $__________ (______%)     $__________ (______%)
     Certificate Rate                      one-month LIBOR +         one-month LIBOR +
                                                  ____% p.a.                 ___% p.a.
     Interest Payment Dates              monthly on the 15th       monthly on the 15th
     First Interest Payment Date             _________, 1999              ______, 1999
     Scheduled Principal                             _______                  ________
     Payment Date
                                           distribution date         distribution date
</TABLE>

The Class B Certificates are Subordinated to the Class a Certificates.

These Securities are Interests in Chase Credit Card Master Trust and are
Backed Only by the Assets of the Master Trust Neither These Securities Nor
the Assets of the Master Trust are Obligations of Chase Manhattan Bank USA,
N.A., the Chase Manhattan Bank or Any of Their Affiliates, or Obligations
Insured by the FDIC.

These Securities are Highly Structured. Before You Purchase These
Securities, be Sure You Understand the Structure and the Risks. See "Risk
Factors" Beginning On Pages S-10 of This Prospectus Supplement.

We Have Applied to Have the Securities Listed On the Luxembourg Stock
Exchange.

Neither the Securities and Exchange Commission Nor Any State Securities
Commission has Approved or Disapproved of These Securities or Passed On the
Adequacy of Accuracy of the Disclosures in This Supplement and the Attached
Prospectus. Any Representation to the Contrary is a Criminal Offense.

These securities are offered subject to availability.

Underwriters of the Class A Certificates



Underwriter of the Class B Certificates

        The date of this Prospectus Supplement is __________, 199_.




                             TABLE OF CONTENTS

                                                                        Page

WHERE TO FIND INFORMATION IN THESE DOCUMENTS............................S-3

SUMMARY OF TERMS........................................................S-4

STRUCTURAL SUMMARY......................................................S-5
   The Series 1999-_ Certificates ......................................S-5
   Chase Credit Card Master Trust ......................................S-5
   Scheduled Principal Payments and Potential
         Later Payments ................................................S-6
   Minimum Yield on the Receivables; Possible
         Early Principal Repayment of
         Series 1999-_ .................................................S-6
   Tax Status of Class A, Class B and Chase
         Credit Card Master Trust ......................................S-7
   ERISA Considerations ................................................S-7
   Mailing Address and Telephone Number
         of Principal Executive Offices ................................S-8

SELECTED MASTER TRUST PORTFOLIO SUMMARY DATA............................S-9

RISK FACTORS...........................................................S-11

THE CHASE CREDIT CARD MASTER TRUST PORTFOLIO...........................S-18
   General ............................................................S-18
   Delinquency and Loss Experience ....................................S-19
   Interchange ........................................................S-20
   Recoveries .........................................................S-20

THE RECEIVABLES........................................................S-21
   General ............................................................S-21

MATURITY CONSIDERATIONS................................................S-25
   Controlled Accumulation Period .....................................S-25
   Rapid Amortization Period...........................................S-25
   Pay out Events......................................................S-26
   Payment Rates ......................................................S-26

RECEIVABLE YIELD CONSIDERATIONS........................................S-27

USE OF PROCEEDS........................................................S-29

DESCRIPTION OF THE CERTIFICATES........................................S-29
   General ............................................................S-29
   Exchanges ..........................................................S-30
   Status of the Certificates .........................................S-30
   Transfer and Exchange of Definitive
         Certificates .................................................S-30
   Interest Payments ..................................................S-31
   Principal Payments .................................................S-32
   Postponement of Controlled Accumulation
         Period .......................................................S-33
   Subordination ......................................................S-33
   Allocation Percentages .............................................S-34
   Reallocation of Cash Flows .........................................S-36
   Application of Collections .........................................S-37
   Shared Excess Finance Charge Collections ...........................S-44
   Shared Principal Collections .......................................S-45
   Required Collateral Interest .......................................S-45
   Defaulted Receivables; Investor Charge-offs ........................S-46
   Principal Funding Account ..........................................S-47
   Reserve Account ....................................................S-47
   Issuance of Additional Certificates ................................S-48
   Companion Series ...................................................S-49
   Pay Out Events .....................................................S-50
   Servicing Compensation and Payment of
         Expenses......................................................S-51
   Reports to Certificateholders ......................................S-52

LISTING AND GENERAL INFORMATION........................................S-52

ERISA CONSIDERATIONS...................................................S-53
   Class A Certificates ...............................................S-54
   Class B Certificates ...............................................S-54
   Consultation with Counsel ..........................................S-54

UNDERWRITING...........................................................S-56

EXCHANGE LISTING.......................................................S-57

INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT...............................S-58




                WHERE TO FIND INFORMATION IN THESE DOCUMENTS

      The attached prospectus provides general information about Chase
Credit Card Master Trust, including terms and conditions that are generally
applicable to the securities issued by the master trust. The specific terms
of Series 1999-_ are described in this supplement.

      This supplement begins with several introductory sections describing
your series and Chase Credit Card Master Trust in abbreviated form:

      o  Summary of Terms provides important amounts, dates and
         other terms of your series;

      o  Structural Summary gives a brief introduction of the key
         structural features of your series and directions for locating
         further information;

      o  Selected Master Trust Portfolio Summary Data gives certain
         financial information about the assets of the Master Trust; and

      o   Risk Factors describes risks that apply to your series.

      As you read through these sections, cross-references will direct you
to more detailed descriptions in the attached prospectus and elsewhere in
this supplement. You can also directly reference key topics by looking at
the table of contents pages in this supplement and the attached prospectus.

      This prospectus supplement and the attached prospectus may be used by
Chase Securities Inc., an affiliate of Chase Manhattan Bank USA, N.A. and
The Chase Manhattan Bank and a subsidiary of The Chase Manhattan
Corporation, in connection with offers and sales related to market-making
transactions in the certificates offered by this supplement and the
attached prospectus. Chase Securities Inc. may act as principal or agent in
such transactions. Such sales will be made at prices related to prevailing
market prices at the time of sale.

TO UNDERSTAND THE STRUCTURE OF THESE SECURITIES, YOU MUST READ CAREFULLY
THE ATTACHED PROSPECTUS AND THIS SUPPLEMENT IN THEIR ENTIRETY.



                              SUMMARY OF TERMS

Transferor:                  Chase Manhattan Bank USA, National
                             Association--"Chase USA"

Servicer:                    The Chase Manhattan Bank--"Chase Bank"

Master Trust Trustee:        The Bank of New York

Pricing Date:                _______, 1999

Closing Date:                _______, 1999

Clearance and Settlement:    DTC/Cedelbank/Euroclear

Master                       Trust Assets: receivables originated in VISA
                             and MasterCard accounts, including recoveries
                             on charged-off receivables and fees payable by
                             VISA and MasterCard to Chase USA


Series Structure:                      Amount             % of Total Series
       Class A                      $___________                   __%
       Class B                      $___________                   __%
       Collateral Interest          $___________                   __%
Annual Servicing Fee:                                              __%

                                       CLASS A                  CLASS B
Anticipated Ratings:*
(Moody's/S&P/Fitch IBCA)      Aaa/AAA/AAA               A2/A/A

Credit Enhancement:           subordination of          subordination of
                              Class B and the           collateral interest
                              collateral interest

Interest Rate:                one-month LIBOR + __%     one-month LIBOR + __%
                              p.a.                      p.a.

Interest Accrual Method:      actual/360                actual/360

Interest Payment Dates:       monthly (15th)            monthly (15th)

Interest Rate Index Reset     2 business days           2 business days
Date:                         before each interest      before each interest
                              payment date              payment date

First Interest Payment
Date:                         ______, 1999              ______, 1999

Scheduled Principal           ______ distribution       _______  distribution
Payment Date:                 date                      date

Commencement of Controlled    Last day of ________      N/A
Accumulation Period
(subject to adjustment):

Series 1999-_ Legal Final     ________distribution      ________distribution
Maturity:                     date                      date

Application for Exchange      Luxembourg                Luxembourg
Listing:

CUSIP Number:

ISIN:

Common Code:


* It is a condition to issuance that one of these ratings be obtained.



                             STRUCTURAL SUMMARY

This summary briefly describes certain major structural components of
Series 1999-_. To fully understand the terms of Series 1999-_ you will need
to read both this supplement and the attached prospectus in their entirety.

THE SERIES 1999-_ CERTIFICATES

Your certificates represent the right to a portion of collections on the
underlying Master Trust assets. Your certificates will also be allocated a
portion of net losses on receivables, if any. Any collections allocated to
your series will be used to make interest or principal payments, to pay a
portion of the fees of Chase Bank as servicer and to cover net losses
allocated to your series. Any collections allocated to your series in
excess of the amount owed to you or Chase Bank as servicer will be shared
with other series of certificates issued by Chase Credit Card Master Trust,
or returned to Chase USA. In no case will you receive more than the
principal and interest owed to you under the terms described in this
supplement.

For further information on allocations and payments, see "Description of
the Certificates--Allocation Percentages" and "--Application of
Collections" in this supplement. For further information about the
receivables supporting your certificates, see "The Receivables" and
"Receivable Yield Considerations" in this supplement. For a more detailed
discussion of the certificates, see "Description of the Certificates" in
this supplement.

Your certificates feature credit enhancement by means of the subordination
of other interests, which is intended to protect you from net losses and
shortfalls in cash flow. Credit enhancement is provided to Class A by the
following:

   o  subordination of Class B; and

   o  subordination of the collateral interest.

Credit enhancement is provided to Class B by the following:

   o  subordination of the collateral
      interest.

The effect of subordination is that the more subordinated interests will
absorb any net losses allocated to Series 1999-_, and make up any
shortfalls in cash flow, before the more senior interests are affected. On
the closing date the collateral interest will be $__________, or _% of
Series 1999-_. If the cash flow and any subordinated interest do not cover
all net losses allocated to Series 1999-_, your payments of interest and
principal will be reduced and you may suffer a loss of principal.

For a more detailed description of the subordination provisions of Series
1999-_, see "Description of the Certificates--Subordination" in this
supplement. For a discussion of losses, see "Description of the
Certificates--Defaulted Receivables; Investor Charge-Offs" in this
supplement. See "Risk Factors" in this supplement for more detailed
discussions of the risks of investing in Series 1999-_.

CHASE CREDIT CARD MASTER TRUST

Your series is one of nineteen outstanding series issued by Chase Credit
Card Master Trust. Chase Credit Card Master Trust is maintained by the
Master Trust Trustee for the benefit of:

   o  certificateholders of Series 1999-_;

   o  certificateholders of other series issued by
      Chase Credit Card Master Trust;

   o  providers of credit enhancements for Series 1999-_ and other series
      issued by Chase Credit Card Master Trust; and

   o  Chase USA.

Each series has a claim to a fixed dollar amount of Chase Credit Card
Master Trust's assets, regardless of the total amount of receivables in the
Master Trust at any time. Chase USA holds the remaining claim to Chase
Credit Card Master Trust's assets, which fluctuates with the total amount
of receivables in the Master Trust. Chase USA, as the holder of that
remainder, has the right to purchase the outstanding Series 1999-_
certificates at any time when the outstanding amount of the Series 1999-_
certificateholders' interest in Chase Credit Card Master Trust is less than
5% of the original amount of that interest.

For more information on Chase Credit Card Master Trust's assets, see "The
Chase Credit Card Master Trust Portfolio" and "The Receivables" in this
supplement and "Chase USA's Credit Card Activities" and "The Receivables"
in the attached prospectus.

SCHEDULED PRINCIPAL PAYMENTS AND POTENTIAL LATER PAYMENTS

Chase Credit Card Master Trust expects to pay the entire principal amount
of Class A in one payment on the ________ distribution date, and the entire
principal amount of Class B in one payment on the ________ distribution
date. In order to accumulate the funds to pay Class A on its scheduled
payment date, the Master Trust will accumulate principal collections in a
principal funding account. The Master Trust will deposit funds into the
principal funding account during a "controlled accumulation period." The
length of the controlled accumulation period may be as long as twelve
months, but will be shortened if Chase USA expects that a shorter period
will suffice for the accumulation of the Class A payment amount. The
accumulation period will end on the scheduled payment date for Class A,
when the funds on deposit in the principal funding account will be paid to
Class A.

If Class A is not fully repaid on its scheduled payment date, Class A will
begin to amortize by means of monthly payments of all principal collections
allocated to Series 1999-_ until it is fully repaid.

After Class A is fully repaid the Master Trust will use principal
collections allocated to Series 1999-_ to repay Class B. Because of the
relatively small principal payment required to repay Class B, the Master
Trust expects to pay the Class B principal in full in one month. If Class B
is not fully repaid on its scheduled payment date, Class B will begin to
amortize by means of monthly payments of all principal collections
allocated to Series 1999-_ after Class A is fully repaid.

For more information on scheduled principal payments, the controlled
accumulation period and Class B principal payments, see "Maturity
Considerations" and "Description of the Certificates--Principal Payments,"
"--Postponement of Controlled Accumulation Period" and "--Application of
Collections--Payments of Principal" in this supplement and "Description of
the Certificates--Principal Payments" and "--Accumulation Period" in the
attached prospectus.

Prior to the commencement of an accumulation or amortization period for
Series 1999-_, principal collections will be paid to Chase USA or shared
with other series that are amortizing or in an accumulation period.

MINIMUM YIELD ON THE RECEIVABLES; POSSIBLE EARLY PRINCIPAL REPAYMENT
OF SERIES 1999-_

Class A or Class B may be repaid earlier than its scheduled principal
repayment date if collections on the underlying receivables, together with
other amounts available for payment to securityholders, are too low. The
minimum amount that must be available for payment to Series 1999-_ in any
month, referred to as the "base rate," is the sum of the interest payable
to Class A, the interest payable to Class B and the interest payable to the
holder of the collateral interest, in each case for the related interest
period, plus the servicing fee for the related month. If the average Master
Trust portfolio yield for Series 1999-_ for any three consecutive months is
less than the average base rate for the same three consecutive months, a
"pay out event" will occur with respect to Series 1999-_ and the Master
Trust will commence a rapid amortization of Series 1999-_, and holders of
Series 1999-_ certificates will receive principal payments earlier than the
scheduled principal repayment date.

Series 1999-_ is also subject to several other pay out events, which could
cause Series 1999-_ to amortize, and which are summarized under the heading
"Description of the Certificates--Pay Out Events" in this supplement. If
Series 1999-_ begins to amortize, Class A will receive monthly payments of
principal until it is fully repaid; Class B will then receive monthly
payments of principal until it is fully repaid. In that event, your
certificates may be repaid prior to the scheduled payment date.

The final payment of principal and interest will be made no later than the
________ distribution date, which is the Series 1999-_ final payment date.

For more information on pay out events, the portfolio yield and base rate,
early principal repayment and rapid amortization, see "Maturity
Considerations," "Description of the Certificates--Principal Payments" and
"--Pay Out Events" in this supplement and "Description of the
Certificates--Principal Payments," "--Rapid Amortization Period" and

"--Final Payment of Principal; Termination" in the attached prospectus.

TAX STATUS OF CLASS A, CLASS B AND CHASE CREDIT CARD MASTER TRUST

Simpson Thacher & Bartlett, tax counsel to Chase USA, is of the opinion
that:

   o  under existing law the Class AClass B certificates will be
      characterized as debt for U.S. federal income tax purposes; and

   o  Chase Credit Card Master Trust will not be an association or publicly
      traded partnership taxable as a corporation for U.S. federal income
      tax purposes.

For further information regarding the application of U.S. federal income
tax laws, see "Tax Matters" in the attached prospectus.

ERISA CONSIDERATIONS

Class A Certificates: The underwriters anticipate that the Class A
certificates will meet the criteria for treatment as "publicly-offered
securities." If so, subject to important considerations described under
"ERISA Considerations" in this prospectus supplement and "Employee Benefit
Plan Considerations" in the attached prospectus, the Class A certificates
will be eligible for purchase by persons investing assets of employee
benefit plans or individual retirement accounts.

Class B Certificates:  Pension plans and other investors subject to ERISA
cannot acquire Class B certificates. Prohibited investors include:

   o  "employee benefit plans" as defined in section 3(3) of ERISA;

   o  any "plan" as defined in section 4975 of the U.S. Internal Revenue
      Code; and

   o  any entity whose underlying assets may be deemed to include "plan
      assets" under ERISA by reason of any such plan's investment in the
      entity, including insurance company general accounts.

By purchasing any Class B certificates, you certify that you are not within
any of those categories. For further information regarding the application
of ERISA, see "ERISA Considerations" in this supplement and "Employee
Benefit Plan Considerations" in the attached prospectus.

MAILING ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES

The mailing address of Chase Manhattan Bank USA, National Association is
802 Delaware Avenue, Wilmington, Delaware 19801, and the telephone number
is (302) 575-5000.




                 SELECTED MASTER TRUST PORTFOLIO SUMMARY DATA


                             [GRAPHIC OMITTED]



The chart above shows the geographic distribution of the receivables in the
master trust portfolio among the 50 states and the District of Columbia.
Other than the states specifically shown in the chart, no state accounts
for more than 5% of receivables in the master trust portfolio.


                             [GRAPHIC OMITTED]


The chart above shows the percentages of the receivables in the master
trust portfolio arising under accounts within the age brackets shown.


                             [GRAPHIC OMITTED]


The chart above shows the total yield, payment rate and net charge-off rate
for the master trust portfolio for each month from January, 1997 to
December, 1998.

"Master Trust Yield" for any month means the total amount of collected
finance charges and interchange charges allocated to Chase Credit Card
Master Trust for the month, expressed as a percentage of total outstanding
principal receivables at the beginning of the month.

The "payment rate" for any month is the aggregate amount collected on
receivables during the month, including recoveries on previously charged
off, receivables, expressed as a percentage of total outstanding
receivables at the beginning of the month.

The amount of "net charge-offs" for any month is the amount of charged-off
receivables recorded in the month, net of any recoveries from earlier
charge-offs on receivables in the master trust portfolio, expressed as a
percentage of total outstanding principal receivables at the beginning of
the month.

                                RISK FACTORS

      You should consider the following risk factors in deciding whether to
purchase the asset backed certificates described herein.

POTENTIAL EARLY REPAYMENT     If the average Master Trust portfolio yield
OR DELAYED PAYMENT DUE TO     for Series 1999-_ for any three consecutive
REDUCED PORTFOLIO YIELD       months is less than the average base rate for
                              the same three consecutive months, a "pay out
                              event" will occur with respect to Series
                              1999-_ and the Master Trust will commence a
                              rapid amortization of Series 1999-_, and
                              holders of Series 1999-_ certificates will
                              receive principal payments earlier than the
                              scheduled principal repayment date. Moreover,
                              if principal collections on receivables
                              allocated to other series are available for
                              application to a rapid amortization of any
                              outstanding securities, the period during
                              which that rapid amortization occurs may be
                              substantially shortened. Because of the
                              potential for early repayment if collections
                              on the receivables fall below the minimum
                              amount, any circumstances that tend to reduce
                              collections may increase the risk of early
                              repayment of Series 1999-_.

                              Conversely, any reduction in collections may
                              cause the period during which collections are
                              accumulated in the principal funding account
                              for payment of Class A to be longer than
                              otherwise would have been the case.

                              The following factors could result in
                              circumstances that tend to reduce
                              collections:

                              Chase USA May Change the Terms and Conditions
                              of the Accounts

                              Chase USA will transfer to Chase Credit Card
                              Master Trust receivables arising under
                              specified credit card accounts, but Chase USA
                              will continue to own those accounts. As the
                              owner of those accounts, Chase USA retains
                              the right to change various terms and
                              conditions of those accounts, including
                              finance charges and other fees it charges and
                              the required minimum monthly payment. Chase
                              USA may change the terms of the accounts to
                              maintain its competitive position in the
                              credit card industry. Changes in the terms of
                              the accounts may reduce the amount of
                              receivables arising under the accounts,
                              reduce the amount of collections on those
                              receivables, or otherwise alter payment
                              patterns.

                              Chase USA has agreed that it will not reduce
                              the periodic finance charges it charges on
                              the receivables or other fees on any account
                              if that action would cause Chase USA to
                              reasonably expect that the net yield on the
                              Master Trust's portfolio of accounts would be
                              insufficient to make interest payments on
                              Series 1999-_ or any other interest issued by
                              the Master Trust and pay the servicing fee
                              payable by the Master Trust, unless Chase USA
                              is required by law to reduce those charges or
                              determines that reductions are necessary to
                              maintain its credit card business, based on
                              its good faith assessment of its business
                              competition.

                              Chase USA has agreed that it will not change
                              the terms of the accounts or its policies
                              relating to the operation of its credit card
                              business, including the reduction of the
                              required minimum monthly payment and the
                              calculation of the amount or the timing of
                              finance charges, other fees and charges,
                              unless it reasonably believes a pay out event
                              would not occur for any series and takes the
                              same action on its other substantially
                              similar accounts, to the extent permitted by
                              those accounts.

                              Chase USA has no restrictions on its ability
                              to change the terms of the accounts except as
                              described above or in the attached
                              prospectus.

                              Chase USA May Add Accounts to the Master
                              Trust Portfolio

                              In addition to the accounts already
                              designated for Chase Credit Card Master
                              Trust, Chase USA is permitted to designate
                              additional accounts for the Master Trust
                              portfolio and to transfer the receivables in
                              those accounts to the Master Trust. Any new
                              accounts and receivables may have different
                              terms and conditions than the accounts and
                              receivables already in the Master Trust
                              portfolio - such as higher or lower fees or
                              interest rates, or longer or shorter
                              principal payment terms. Credit card accounts
                              purchased by Chase USA may be included as
                              additional accounts if certain conditions are
                              satisfied. Credit card accounts purchased by
                              Chase USA will have been originated using the
                              account originator's underwriting criteria,
                              not those of Chase USA. The account
                              originator's underwriting criteria may be
                              less stringent than those of Chase USA. The
                              new accounts and receivables may produce
                              higher or lower collections or charge-offs
                              over time than the accounts and receivables
                              already in the Master Trust and could tend to
                              reduce the amount of collections allocated to
                              Series 1999-_.

                              Also, if Chase USA's percentage interest in
                              the accounts of the Master Trust falls to 7%
                              or less, Chase USA will be required to
                              maintain that level by designating additional
                              accounts for the Master Trust portfolio and
                              transferring the receivables in those
                              accounts to the Master Trust. If Chase USA is
                              required to add accounts to the Master Trust,
                              it may not have any accounts to be added to
                              the Master Trust. If Chase USA fails to add
                              accounts when required, a "pay out event"
                              will occur and you could receive payment of
                              principal sooner than expected. See
                              "Description of the Certificates--Addition of
                              Master Trust Assets" in the attached
                              prospectus.

                              Certificate and Receivables Interest Rate
                              Reset Terms May Differ

                              Finance charges on certain of the accounts in
                              Chase Credit Card Master Trust accrue at a
                              variable rate above a designated prime rate
                              or other designated index. The certificate
                              rate of your certificate is based on LIBOR.
                              Changes in LIBOR might not be reflected in
                              the prime rate or the designated index,
                              resulting in a higher or lower spread, or
                              difference, between the amount of collections
                              of finance charge receivables on the accounts
                              and the amounts of interest payable on Series
                              1999-_ and other amounts required to be
                              funded out of collections of finance charge
                              receivables.

                              Finance charges on certain of the accounts in
                              the Master Trust accrue at a fixed rate. If
                              LIBOR increases, the amount of interest on
                              your certificate and other amounts required
                              to be funded out of collections of finance
                              charge receivables will increase, while the
                              amount of collections of finance charge
                              receivables on the accounts will remain the
                              same unless and until the rates on the
                              accounts are reset.

                              A decrease in the spread between collections
                              of finance charge receivables and interest
                              payments on your certificate could increase
                              the risk of early repayment.

                              Changes to Consumer Protection Laws May
                              Impede Chase's Collection Efforts

                              Federal and state consumer protection laws
                              regulate the creation and enforcement of
                              consumer loans, including credit card
                              accounts and receivables. Changes or
                              additions to those regulations could make it
                              more difficult for the servicer of the
                              receivables to collect payments on the
                              receivables or reduce the finance charges and
                              other fees that Chase USA can charge on
                              credit card account balances, resulting in
                              reduced collections. See "Description of the
                              Certificates--Pay Out Events" in the attached
                              prospectus.

                              Receivables that do not comply with consumer
                              protection laws may not be valid or
                              enforceable in accordance with their terms
                              against the obligors on those receivables.
                              Chase USA makes representations and
                              warranties relating to the validity and
                              enforce-ability of the receivables arising
                              under the accounts in the Master Trust
                              portfolio. Subject to certain conditions
                              described under "Description of the
                              Certificates--Representations and Warranties"
                              in the attached prospectus Chase USA must
                              accept reassignment of each receivable that
                              does not comply in all material respects with
                              all requirements of applicable law. However,
                              we do not anticipate that the Master Trust
                              Trustee under the pooling and servicing
                              agreement will make any examination of the
                              receivables or the related records for the
                              purpose of determining the presence or
                              absence of defects, compliance with
                              representations and warranties, or for any
                              other purpose. The only remedy if any
                              representation or warranty is violated, and
                              the violation continues beyond the period of
                              time Chase USA has to correct the violation,
                              is that Chase USA must accept reassignment of
                              the receivables affected by the violation,
                              subject to certain conditions described under
                              "Description of the
                              Certificates--Representations and Warranties"
                              in the attached prospectus. See also "Certain
                              Legal Aspects of the Receivables--Consumer
                              Protection Laws" in the attached prospectus.

                              If a cardholder sought protection under
                              federal or state bankruptcy or debtor relief
                              laws, a court could reduce or discharge
                              completely the cardholder's obligations to
                              repay amounts due on its account and, as a
                              result, the related receivables would be
                              written off as uncollectible. See
                              "Description of the Certificates--Defaulted
                              Receivables; Investor Charge-Offs" in this
                              supplement and "Description of the
                              Certificates--Defaulted Receivables; Rebates
                              and Fraudulent Charges; Investor Charge-Offs"
                              in the attached prospectus.

                              Slower Generation of Receivables Could Reduce
                              Collections

                              The receivables transferred to Chase Credit
                              Card Master Trust may be paid at any time. We
                              cannot assure the creation of additional
                              receivables in the Master Trust's accounts or
                              that any particular pattern of cardholder
                              payments will occur. A significant decline in
                              the amount of new receivables generated by
                              the accounts in the Master Trust could result
                              in reduced amounts of Master Trust
                              collections. See "Maturity Considerations" in
                              this supplement.

ALLOCATIONS OF CHARGED-OFF    Chase USA anticipates that it will write off
RECEIVABLES COULD REDUCE      as uncollectible some portion of the
PAYMENTS TO                   receivables arising in accounts in the Master
CERTIFICATEHOLDERS            Trust portfolio. Each class of Series 1999-_
                              will be allocated a portion of those
                              charged-off receivables. See "Description of
                              the Certificates--Allocation Percentages" and
                              "The Chase Credit Card Master Trust
                              Portfolio--Delinquency and Loss Experience"
                              in this supplement. If the amount of
                              charged-off receivables allocated to any
                              class of certificates exceeds the amount of
                              other funds available for reimbursement of
                              those charge-offs (which could occur if the
                              limited amount of credit enhancement for
                              those certificates is reduced to zero) the
                              holders of those certificates may not receive
                              the full amount of principal and interest due
                              to them. See "Description of the
                              Certificates--Reallocation of Cash Flows,"
                              "--Application of Collections" and
                              "--Defaulted Receivables; Investor
                              Charge-Offs" in this supplement.

LIMITED ABILITY TO RESELL     The underwriters may assist in resales of
CERTIFICATES                  Class A and Class B certificates but they are
                              not required to do so. A secondary market for
                              any of your securities may not develop. If a
                              secondary market does develop, it might not
                              continue or it might not be sufficiently
                              liquid to allow you to resell any of your
                              securities.

CERTAIN LIENS COULD BE        Chase USA accounts for the transfer of the
GIVEN PRIORITY OVER YOUR      receivables to the Master Trust as a sale.
SECURITIES                    However, a court could conclude that Chase
                              USA still owns the receivables and that the
                              Master Trust holds only a security interest.
                              Chase USA will take steps to give the Master
                              Trust Trustee a "first priority perfected
                              security interest" in the receivables in the
                              event a court concludes Chase USA still owns
                              the receivables. If Chase USA became
                              insolvent and the Federal Deposit Insurance
                              Corporation were appointed conservator or
                              receiver of Chase USA, the FDIC's
                              administrative expenses might be paid from
                              the receivables before the Master Trust
                              received any payments on the receivables. If
                              a court concludes that the transfer to the
                              Master Trust is only a grant of a security
                              interest in the receivables certain liens on
                              Chase USA's property arising before new
                              receivables come into existence may get paid
                              before the Master Trust's interest in those
                              receivables. Those liens include a tax or
                              government lien or other liens permitted
                              under the law without the consent of Chase
                              USA. See "Certain Legal Aspects of the
                              Receivables--Transfer of Receivables" and
                              "Description of the
                              Certificates--Representations and Warranties"
                              in the attached prospectus.

INSOLVENCY OR BANKRUPTCY      Under the Federal Deposit Insurance Act, as  
OF CHASE USA COULD RESULT     amended by the Financial Institutions Reform,
IN ACCELERATED, DELAYED       Recovery and Enforcement Act of 1989, the    
OR REDUCED PAYMENTS TO        Master Trust's security interest in the      
CERTIFICATEHOLDERS            receivables arising under the accounts in the
                              Master Trust portfolio should be respected by
                              the FDIC where--                             
                              
                              o  Chase USA's transfer of the receivables to
                                 the Master Trust is the grant of a valid
                                 security interest in the receivables to
                                 the Master Trust;

                              o  Chase USA becomes insolvent and the FDIC
                                 is appointed conservator or receiver of
                                 Chase USA;

                              o  the security interest (a) is validly
                                 perfected before Chase USA's insolvency
                                 and (b) was not taken in contemplation of
                                 Chase USA's insolvency or with the intent
                                 to hinder, delay or defraud Chase USA or
                                 its creditors; and

                              o  the pooling and servicing agreement
                                 establishing the Master Trust under the
                                 Federal Deposit Insurance Act is
                                 continuously an official record of Chase
                                 USA and represents a bona fide and arm's
                                 length transaction undertaken for adequate
                                 consideration in the ordinary course of
                                 business.

                              Under the Federal Deposit Insurance Act, the
                              FDIC could-

                              o  require The Bank of New York, as Master
                                 Trust Trustee for the Trust, to go through
                                 an administrative claims procedure to
                                 establish its right to payments collected
                                 on the receivables in the Master Trust;

                              o  request a stay of proceedings with respect
                                 to Chase USA; or

                              o  repudiate the pooling and servicing
                                 agreement establishing the Master Trust
                                 and limit the Master Trust's resulting
                                 claim to "actual direct compensatory
                                 damages" measured as of the date of
                                 receivership. See "Certain Legal Aspects
                                 of the Receivables--Certain Matters
                                 Relating to Receivership" in the attached
                                 prospectus.

                              If the FDIC were to take any of those actions
                              your payments of outstanding principal and
                              interest could be delayed and possibly
                              reduced.

                              If a conservator or receiver were appointed
                              for Chase USA, then a "pay out event" could
                              occur for all outstanding series. Under the
                              terms of the pooling and servicing agreement
                              new principal receivables would not be
                              transferred to the Master Trust and the
                              Master Trust Trustee would sell the
                              receivables (unless holders of more than 50%
                              of the investor interest of each class of
                              outstanding certificates gave the Master
                              Trust Trustee other instructions). The Master
                              Trust would then terminate earlier than was
                              planned and you could have a loss if the sale
                              of the receivables produced insufficient net
                              proceeds to pay you in full. The conservator
                              or receiver may nonetheless have the power--

                              o  regardless of the terms of the pooling and
                                 servicing agreement, (a) to prevent the
                                 beginning of a rapid amortization period,
                                 (b) to prevent the early sale of the
                                 receivables and termination of the Master
                                 Trust or (c) to require new principal
                                 receivables to continue being transferred
                                 to the Master Trust; or

                              o  regardless of the instructions of the
                                 certificateholders, (a) to require the
                                 early sale of the Master Trust's
                                 receivables, (b) to require termination of
                                 the Master Trust and retirement of the
                                 Master Trust's certificates (including
                                 Series 1999-_) or (c) to prohibit the
                                 continued transfer of principal
                                 receivables to the trusts.

                              In addition, if Chase Bank, as servicer,
                              defaults on its obligations under the pooling
                              and servicing agreement solely because a
                              conservator or receiver is appointed for
                              Chase Bank, the conservator or receiver might
                              have the power to prevent either the Master
                              Trust Trustee or the holders of securities
                              issued by the Trust from appointing a new
                              servicer under the related pooling and
                              servicing agreement. See "Certain Legal
                              Aspects of the Receivables--Certain Matters
                              Relating to Receivership" in the attached
                              prospectus.

ISSUANCE OF ADDITIONAL        Chase Credit Card Master Trust, as a master
SERIES BY THE TRUST MAY       trust, may issue series of certificates from
AFFECT THE TIMING OF          time to time. The Master Trust may issue
PAYMENTS                      additional series with terms that are
                              different from your series without the prior
                              review or consent of any certificateholders.
                              It is a condition to the issuance of each new
                              series that each rating agency that has rated
                              an outstanding series confirm in writing that
                              the issuance of the new series will not
                              result in a reduction or withdrawal of its
                              rating of any class of any outstanding
                              series.

                              However, the terms of a new series could
                              affect the timing and amounts of payments on
                              any other outstanding series. See
                              "Description of the Certificates--Exchanges"
                              in the attached prospectus.

INDIVIDUAL                    Certificateholders of any series or any class
CERTIFICATEHOLDERS WILL       within a series may need the consent or
HAVE LIMITED CONTROL OF       approval of a specified percentage of the
TRUST ACTIONS                 investor interest of other series or a class
                              of such other series to take or direct
                              certain actions, including to require the
                              appointment of a successor servicer after
                              Chase Bank, as servicer, defaults on its
                              obligations under the pooling and servicing
                              agreement, to amend the pooling and servicing
                              agreement in some cases, and to direct a
                              repurchase of all outstanding series after
                              certain violations of Chase USA's
                              representations and warranties. The interests
                              of the certificateholders of any such series
                              may not coincide with yours, making it more
                              difficult for you or any other particular
                              certificateholder to achieve the desired
                              results from such vote.

CLASS B BEARS ADDITIONAL      Because Class B is subordinated to Class A,
CREDIT RISK                   principal payments to Class B will not begin
                              until Class A is repaid. Additionally, if
                              collections of finance charge receivables
                              allocated to Series 1999-_ are insufficient
                              to cover amounts due to Class A, the investor
                              interest for Class B might be reduced. This
                              would reduce the amount of the collections of
                              finance charge receivables available to Class
                              B in future periods and could cause a
                              possible delay or reduction in principal and
                              interest payments on Class B. If receivables
                              had to be sold, the net proceeds of that sale
                              available to pay principal would be paid
                              first to Class A and any remaining net
                              proceeds would be paid to Class B. See
                              "Description of the
                              Certificates--Subordination" in this
                              supplement.


                THE CHASE CREDIT CARD MASTER TRUST PORTFOLIO

      Capitalized terms are defined in the attached prospectus or in this
supplement. Definitions are indicated by boldface type. Both the attached
prospectus and this supplement contain an index of terms listing the page
numbers where definitions can be found.

GENERAL

      The receivables (the "RECEIVABLES") conveyed or to be conveyed to the
Master Trust pursuant to a pooling and servicing agreement (as the same may
be amended from time to time, the "AGREEMENT"), among Chase Manhattan Bank
USA, National Association ("CHASE USA" or the "BANK"), CMB, as Servicer of
the Receivables, and The Bank of New York, as Master Trust Trustee (the
"MASTER TRUST TRUSTEE"), as supplemented by the supplement relating to the
Certificates (the "SERIES 1999-_ SUPPLEMENT") (the term "AGREEMENT," unless
the context requires otherwise, refers to the Agreement as supplemented by
the Series 1999-_ Supplement) have been or will be generated from
transactions made by holders of MasterCard and VISA credit card accounts
("ACCOUNTS") selected by Chase USA, including premium accounts and standard
accounts, from the Bank Portfolio. Each Class A Floating Rate Asset Backed
Certificate, Series 1999-_ (collectively, the "CLASS A CERTIFICATES") and
each Class B Floating Rate Asset Backed Certificate, Series 1999-_
(collectively, the "CLASS B CERTIFICATES" and, together with the Class A
Certificates, the "CERTIFICATES" or the "SERIES 1999-_ CERTIFICATES") will
represent the right to receive certain payments from the Master Trust
(formerly known as Chemical Master Credit Card Trust I), created pursuant
to a Pooling and Servicing Agreement among the Transferor, The Chase
Manhattan Bank ("CMB"), as servicer, and The Bank of New York, as Master
Trust Trustee. As used in this prospectus supplement, the term
"Certificateholders" refers to holders of the Certificates, the term "CLASS
A CERTIFICATEHOLDERS" refers to holders of the Class A Certificates and the
term "CLASS B CERTIFICATEHOLDERS" refers to holders of the Class B
Certificates, and the term "TRANSFEROR" means (a) with respect to the
period prior to June 1, 1996, CMB (formerly known as Chemical Bank) and (b)
with respect to the period beginning on June 1, 1996, Chase USA.

      The Receivables conveyed to the Master Trust arise in Accounts
selected by Chase USA from the Bank Portfolio on the basis of criteria set
forth in the Agreement as applied on September 27, 1995 (the "CUT-OFF
DATE") and, with respect to Additional Accounts, as of the related dates of
their designations (the "TRUST PORTFOLIO"). Pursuant to the Agreement,
Chase USA has the right, subject to certain limitations and conditions set
forth therein, to designate from time to time Additional Accounts and to
transfer to the Master Trust all Receivables of such Additional Accounts,
whether such Receivables are then existing or thereafter created. Any
Additional Accounts designated pursuant to the Agreement must be Eligible
Accounts as of the date Chase USA designates such accounts as Additional
Accounts. Chase USA will be required to designate Additional Accounts, to
the extent available, (a) to maintain the Transferor Interest so that
during any period of 30 consecutive days, the Transferor Interest averaged
over that period equals or exceeds the Minimum Transferor Interest for the
same period and (b) to maintain, for so long as certificates of any Series
(including the Certificates) remain outstanding, the sum of (i) the
aggregate amount of Principal Receivables and (ii) the principal amount on
deposit in the Excess Funding Account equal to or greater than the Minimum
Aggregate Principal Receivables. "MINIMUM TRANSFEROR INTEREST" for any
period means 7% of the sum of (i) the average Principal Receivables for
such period and (ii) the average principal amount on deposit in the Excess
Funding Account, the Principal Funding Account and any other account
specified from time to time pursuant to the Agreement or the Series
Supplement for such period; provided, however, that Chase USA may reduce
the Minimum Transferor Interest to not less than 2% of the sum of the
amounts specified in clauses (i) and (ii) above upon satisfaction of the
Rating Agency Condition and certain other conditions set forth in the
Agreement. "MINIMUM AGGREGATE PRINCIPAL RECEIVABLES" means an amount equal
to the sum of the numerators used to calculate the Investor Percentages
with respect to the allocation of collections of Principal Receivables for
each Series then outstanding minus the amount on deposit in the Excess
Funding Account as of the date of determination; provided, that the Minimum
Aggregate Principal Receivables may be reduced to a lesser amount at any
time if the Rating Agency Condition is satisfied. Chase USA will convey the
Receivables then existing or thereafter created under such Additional
Accounts to the Master Trust. Further, pursuant to the Agreement, Chase USA
will have the right (subject to certain limitations and conditions) to
designate certain Accounts and to require the Master Trust Trustee to
reconvey all Receivables in such Accounts (the "REMOVED ACCOUNTS") to Chase
USA, whether such Receivables are then existing or thereafter created.
Throughout the term of the Master Trust, the Accounts from which the
Receivables arise will be the Accounts designated by Chase USA on the
Cut-Off Date plus any Additional Accounts minus any Removed Accounts. As of
the Cut-Off Date and, with respect to Receivables in Additional Accounts,
as of the related date of their conveyance to the Master Trust, and on the
date any new Receivables are created, Chase USA will represent and warrant
to the Master Trust that the Receivables meet the eligibility requirements
specified in the Agreement. See "Description of the
Certificates--Representations and Warranties" in the attached prospectus.

DELINQUENCY AND LOSS EXPERIENCE

      The Bank considers an account delinquent if a payment due thereunder
is not received by the Bank by the date of the statement following the
statement on which the amount is first stated to be due.

      Efforts to collect delinquent credit card receivables are made by the
Bank's account management department, collection agencies and attorneys
retained by the Bank. For a description of the Bank's collection practices
and policies, see "Chase USA's Credit Card Activities--Collection of
Delinquent Accounts" in the attached prospectus.

      The Bank's policy is to charge off an account during the billing
cycle immediately following the cycle in which such account became one
hundred fifty (150) days delinquent. If the Bank receives notice that a
cardholder is the subject of a bankruptcy proceeding, the Bank charges off
such account upon the earlier of seventy-five (75) days after receipt of
such notice and the time period set forth in the previous sentence.

      The following tables set forth the delinquency and loss experience as
of the dates and for each of the periods shown for the Master Trust
Portfolio.

                                            DELINQUENCY EXPERIENCE
                                                TRUST PORTFOLIO
                                            (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                    [                      ]  ----------------------------------------------------------------------------
                              1999                       1998                      1997                      1996
                     -----------------------  ------------------------   ----------------------    -----------------------
                                  PERCENTAGE                PERCENTAGE                PERCENTAGE                PERCENTAGE
                                   OF TOTAL                  OF TOTAL                  OF TOTAL                  OF TOTAL
NUMBER OF DAYS       DELINQUENT    RECEIV-     DELINQUENT    RECEIV-     DELINQUENT    RECEIV-     DELINQUENT    RECEIV-
DELINQUENT(1)         AMOUNT(2)    ABLES(2)      AMOUNT      ABLES(2)      AMOUNT      ABLES(2)      AMOUNT      ABLES(2)
- ------------------   ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
<S>                   <C>          <C>          <C>          <C>         <C>          <C>          <C>          <C>
30 to 59 Days.....           $                         $           %             $           %             $           % 
60 to 89 Days.....                                                                                                    
90 Days or More...                                                                                                       
                     ----------   ----------   ----------   ----------   ----------   ----------   ----------   ----------
      TOTAL.....                                       $           %             $           %             $           %  
                     ==========   ==========   ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>
- --------------------
(1)  Number of days delinquent means the number of days after the first
     billing date following the original billing date. For example, 30 days
     delinquent means that no payment was received within 60 days after the
     original billing date.

(2)  Delinquencies are calculated as a percentage of outstanding
     receivables as of the end of the month.


                                    LOSS EXPERIENCE
                                    TRUST PORTFOLIO
                                  (DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>
                                                                YEAR ENDED DECEMBER 31,
                                        [   ] MONTHS ENDED    ----------------------------
                                                    , 1999      1998       1997       1996
                                        ------------------    -------    -------    ------
<S>                                     <C>                    <C>        <C>       <C>
Average Receivables Outstanding(1)....                             $          $         $
Gross Charge-Offs(2)(3)...............
Recoveries............................
Net Charge-Offs.......................
Net Charge-Offs as a Percentage of                                 %          %         %
  Average Receivables Outstanding.....
</TABLE>
- --------------------
(1)  Average Principal Receivables Outstanding is the average of the daily
     receivable balance during the period indicated.

(2)  Gross Charge-Offs shown include only the principal portion of
     charged-off receivables. (3)Gross Charge-Offs do not include the
     amount of any reductions in Average Receivables Outstanding due to
     fraud, returned goods or customer disputes. Gross Charge-Offs exclude
     charges relating to changes in Chase USA's charge-off policies.

      The increase in Net Charge-Offs as a Percentage of Average Principal
Receivables Outstanding for the Master Trust Portfolio for the years ended
December 31, 1997 and December 31, 1998, when compared with the year ended
December 31, 1996, reflects, among other factors, higher levels of personal
bankruptcies.

INTERCHANGE

      Chase USA will be required, pursuant to the terms of the Agreement,
to transfer to the Master Trust a percentage of Interchange (as defined in
the attached prospectus). Interchange arising from the Bank Portfolio will
be allocated to the Master Trust based upon the percentage equivalent of
the same ratio which the aggregate amount of purchases of merchandise and
services relating to the Accounts made during such Monthly Period bears to
the aggregate amount of purchases of merchandise and services relating to
the Bank Portfolio with respect to such Monthly Period. Interchange
allocated to the Master Trust will be treated as collections of Finance
Charge Receivables. MasterCard and VISA may from time to time change the
amount of Interchange reimbursed to banks issuing their credit cards. Under
the circumstances described in this supplement, Interchange will be used to
pay a portion of the Investor Servicing Fee required to be paid on each
Transfer Date. See "Description of the Certificates--Servicing Compensation
and Payment of Expenses" and "Chase USA's Credit Card
Activities--Interchange" in the attached prospectus.

RECOVERIES

      Chase USA is required, pursuant to the terms of the Agreement, to
transfer to the Master Trust a percentage of the recoveries on charged-off
accounts in the Bank Portfolio ("Recoveries") received each month. For each
Monthly Period, Recoveries will be allocated to the Master Trust on the
basis of the percentage equivalent of the ratio which the amount of
Receivables in Defaulted Accounts for such Monthly Period bears to the
amount of receivables in defaulted accounts recorded in the Bank Portfolio
for such Monthly Period. Recoveries allocated to the Master Trust will be
treated as collections of Finance Charge Receivables. See "--Delinquency
and Loss Experience" above and "Chase USA's Credit Card
Activities--Collection of Delinquent Accounts" in the attached prospectus.


                              THE RECEIVABLES

GENERAL

      The Receivables in the Master Trust Portfolio, as of the beginning of
the day on January 1, 1999, included approximately $_____ billion of
Principal Receivables and approximately $_____ billion of Finance Charge
Receivables. The Accounts had an average Principal Receivable balance of
$_____ and an average credit limit of $_____. The percentage of the
aggregate total Receivable balance to the aggregate total credit limit was
approximately %_____. The average age of the Accounts was approximately __
months. As of the beginning of the day on ________, cardholders whose
Accounts are included in the Master Trust Portfolio had billing addresses
in all 50 states and the District of Columbia. As of the beginning of the
day on _________ approximately __%of the Accounts were standard accounts
and __% were premium accounts, and the aggregate Principal Receivable
balances of standard accounts and premium accounts, as a percentage of the
total aggregate Principal Receivables, were approximately __% and __%,
respectively. As of the beginning of the day on _____, the Receivables in
the Master Trust Portfolio represented approximately __% of aggregate
receivables in the Bank Portfolio.

      The following tables summarize the Master Trust Portfolio by various
criteria as of the beginning of the day on January 1, 1999. Because the
future composition of the Master Trust Portfolio may change over time,
these tables are not necessarily indicative of the composition of the
Master Trust Portfolio at any subsequent time.



                        COMPOSITION BY ACCOUNT BALANCE
                                TRUST PORTFOLIO
                         (DOLLAR AMOUNTS IN MILLIONS)
<TABLE>
<CAPTION>
                                              PERCENTAGE
                                    NUMBER     OF TOTAL                  PERCENTAGE 
                                      OF      NUMBER OF    RECEIVABLES   OF TOTAL
ACCOUNT BALANCE                    ACCOUNTS    ACCOUNTS    OUTSTANDING   RECEIVABLES
- --------------------------------   --------   ----------   -----------   -----------
<S>                                 <C>         <C>          <C>           <C>
Credit Balance..................                   %         $                  %
No Balance......................
$0.01 to $1,500.00..............
$1,500.01 to $5,000.00..........
$5,000.01 to $10,000.00.........
$10,000.01 to $20,000.00........
Over $20,000.00.................
                                   --------   ----------   -----------   -----------
   TOTAL........................                 100%        $               100%
                                   ========   ==========   ===========   ===========
</TABLE>


                            COMPOSITION BY CREDIT LIMIT
                                  TRUST PORTFOLIO
                           (DOLLAR AMOUNTS IN MILLIONS)
<TABLE>
<CAPTION>
                                              PERCENTAGE                
                                   NUMBER      OF TOTAL                  PERCENTAGE 
                                     OF        NUMBER OF   RECEIVABLES    OF TOTAL  
ACCOUNT BALANCE                    ACCOUNTS    ACCOUNTS    OUTSTANDING   RECEIVABLES
- -------------------------------    --------   ----------   -----------   -----------
<S>                                 <C>         <C>          <C>           <C>
$0.00..........................                      %       $                   %
$0.01 to $1,500.00.............
$1,500 to $5,000.00............
$5,000.01 to $10,000.00........
Over $10,000.00................
                                   --------   ----------   -----------   -----------
   TOTAL.......................                   100%      $                100%
                                   ========   ==========   ===========   ===========
</TABLE>


                        COMPOSITION BY PERIOD OF DELINQUENCY
                                   TRUST PORTFOLIO
                            (DOLLAR AMOUNTS IN MILLIONS)
<TABLE>
<CAPTION>
                                              PERCENTAGE 
                                   NUMBER      OF TOTAL                  PERCENTAGE 
                                     OF        NUMBER OF   RECEIVABLES    OF TOTAL  
PAYMENT STATUS                     ACCOUNTS    ACCOUNTS    OUTSTANDING   RECEIVABLES
- --------------------------------   --------   ----------   -----------   -----------
<S>                                 <C>         <C>          <C>           <C>
Current to 29 days delinquent...                    %        $                   %
30 to 59 days delinquent........
60 to 89 days delinquent........
90 to 119 days delinquent.......
120 days delinquent or more.....
                                   --------   ----------   -----------   -----------
   TOTAL........................                 100%       $                100%
                                   ========   ==========   ===========   ===========
</TABLE>


                         COMPOSITION BY ACCOUNT SEASONING(1)
                                   TRUST PORTFOLIO
                            (DOLLAR AMOUNTS IN MILLIONS)
<TABLE>
<CAPTION>
                                              PERCENTAGE                
                                   NUMBER      OF TOTAL                  PERCENTAGE 
                                     OF        NUMBER OF   RECEIVABLES    OF TOTAL  
ACCOUNT AGE                        ACCOUNTS    ACCOUNTS    OUTSTANDING   RECEIVABLES
- --------------------------------   --------   ----------   -----------   -----------
<S>                                 <C>         <C>          <C>           <C>
Not More than 6 Months..........                      %      $                   %
Over 6 Months to 12 Months......
Over 12 Months to 24 Months.....
Over 24 Months to 36 Months.....
Over 36 Months to 48 Months.....
Over 48 Months to 60 Months.....
Over 60 Months to 120 Months....
Over 120 Months.................
                                   --------   ----------   -----------   -----------
   TOTAL........................                  100%       $                100%
                                   ========   ==========   ===========   ===========
</TABLE>

(1)   Account age is determined by the number of months elapsed since the
      account was originally opened, except that with respect to the
      Chemical Bank Portfolio accounts which were converted from standard
      to premium accounts, account age is determined by the number of
      months since the account was converted.



                       GEOGRAPHIC DISTRIBUTION OF ACCOUNTS
                                TRUST PORTFOLIO
                         (DOLLAR AMOUNTS IN MILLIONS)


                                       PERCENTAGE                
                            NUMBER      OF TOTAL                  PERCENTAGE 
                              OF        NUMBER OF   RECEIVABLES    OF TOTAL  
STATE                       ACCOUNTS    ACCOUNTS    OUTSTANDING   RECEIVABLES
- -------------------------   --------   ----------   -----------   -----------
California...............                    %       $                   %
New York.................
Texas....................
Florida..................
New Jersey...............
Illinois.................
Ohio.....................
Massachusetts............
Pennsylvania.............
Michigan.................
Virginia.................
Maryland.................
Indiana..................
Georgia..................
Connecticut..............
North Carolina...........
Washington...............
Missouri.................
Tennessee................
Minnesota................
Arizona..................
Wisconsin................
Louisiana................
Colorado.................
Alabama..................
Kentucky.................
Oregon...................
Oklahoma.................
South Carolina...........
Nevada...................
Arkansas.................
Kansas...................
Rhode Island.............
Mississippi..............
New Hampshire............
Iowa.....................
New Mexico...............
Hawaii...................
Maine....................
Nebraska.................
Utah.....................
West Virginia............
Vermont..................
Idaho....................
Delaware.................
Washington, D.C..........
Montana..................
Alaska...................
Wyoming..................
South Dakota.............
North Dakota.............
Other....................
                            --------   ----------   -----------   -----------
   TOTAL                    $            100.00%     $               100.00%
                            ========   ==========   ===========   ===========


                          MATURITY CONSIDERATIONS

      The Agreement provides that Class A Certificateholders will not
receive payments of principal until the ________ Distribution Date (the
"CLASS A SCHEDULED PAYMENT DATE"), or earlier in the event of a Pay Out
Event which results in the commencement of the Rapid Amortization Period.
The Agreement also provides that Class B Certificateholders will not
receive payments of principal until the ________ Distribution Date (the
"CLASS B SCHEDULED PAYMENT DATE") or earlier in the event of a Pay Out
Event which results in the commencement of the Rapid Amortization Period
(in either case, only after the Class A Investor Interest has been paid in
full). The Class B Certificate-holders will not begin to receive payments
of principal until the final principal payment on the Class A Certificates
has been made.

CONTROLLED ACCUMULATION PERIOD

      The Controlled Accumulation Period with respect to the Certificates
is scheduled to begin at the close of business on the last day of the
________ Monthly Period (the "CONTROLLED ACCUMULATION PERIOD"). Subject to
the conditions set forth in this supplement under "Description of the
Certificates--Postponement of Controlled Accumulation Period," the day on
which the Revolving Period ends and the Controlled Accumulation Period
begins may be delayed to no later than the close of business on the last
day of the ________ Monthly Period. On each Transfer Date during the
Controlled Accumulation Period prior to the payment of the Class A Investor
Interest in full, an amount equal to, for each Monthly Period, the least of
(a) the Available Investor Principal Collections, (b) the "CONTROLLED
DEPOSIT AMOUNT" for such Monthly Period, which is equal to the sum of the
Controlled Accumulation Amount for such Monthly Period and the Accumulation
Shortfall, if any, for such Monthly Period and (c) the Class A Adjusted
Investor Interest prior to any deposits on such day, will be deposited in
the Principal Funding Account until the principal amount on deposit in the
Principal Funding Account (the "PRINCIPAL FUNDING ACCOUNT BALANCE") equals
the Class A Investor Interest. After the Class A Investor Interest has been
paid in full, or following the first Transfer Date upon which the Principal
Funding Account Balance has increased to the amount of the Class A Investor
Interest, Available Investor Principal Collections, to the extent required,
will be distributed to the Class B Certificateholders on each Distribution
Date beginning, during the Controlled Accumulation Period, on the Class B
Scheduled Payment Date, until the earlier of the date the Class B Investor
Interest has been paid in full and the Series 1999-_ Termination Date.
After the Class A Investor Interest and the Class B Investor Interest have
each been paid in full, Available Investor Principal Collections, to the
extent required, will be distributed to the Collateral Interest Holder on
each Transfer Date (or, with respect to the Series 1999-_ Termination Date,
on the Series 1999-_ Termination Date) until the earlier of the date the
Collateral Interest has been paid in full and the Series 1999-_ Termination
Date. Amounts in the Principal Funding Account are expected to be available
to pay the Class A Investor Interest on the Class A Scheduled Payment Date.
After the payment of the Class A Investor Interest in full, Available
Investor Principal Collections are expected to be available to pay the
Class B Investor Interest on the Class B Scheduled Payment Date. Although
it is anticipated that collections of Principal Receivables will be
available on each Transfer Date during the Controlled Accumulation Period
to make a deposit of the applicable Controlled Deposit Amount and that the
Class A Investor Interest will be paid to the Class A Certificateholders on
the Class A Scheduled Payment Date and the Class B Investor Interest will
be paid to the Class B Certificateholders on the Class B Scheduled Payment
Date, respectively, no assurance can be given in this regard. If the amount
required to pay the Class A Investor Interest or the Class B Investor
Interest in full is not available on the Class A Scheduled Payment Date or
the Class B Scheduled Payment Date, respectively, a Pay Out Event will
occur and the Rapid Amortization Period will commence.

RAPID AMORTIZATION PERIOD

      If a Pay Out Event occurs, the Rapid Amortization Period will
commence and any amounts on deposit in the Principal Funding Account will
be paid to the Class A Certificateholders on the Distribution Date in the
month following the commencement of the Rapid Amortization Period. In
addition, to the extent that the Class A Investor Interest has not been
paid in full, the Class A Certificateholders will be entitled to monthly
payments of principal equal to the amount of Available Investor Principal
Collections until the earlier of the date on which the Class A Certificates
have been paid in full and the Series 1999-_ Termination Date. After the
Class A Certificates have been paid in full and if the Series 1999-_
Termination Date has not occurred, Available Investor Principal

      Collections will be paid to the Class B Certificates on each
Distribution Date until the earlier of the date on which the Class B
Certificates have been paid in full and the Series 1999-_ Termination Date.

PAY OUT EVENTS

      A Pay Out Event occurs, either automatically or after specified
notice, upon (a) the failure of Chase USA to make certain payments or
transfers of funds for the benefit of the Certificateholders within the
time periods stated in the Agreement, (b) material breaches of certain
representations, warranties or covenants of Chase USA, (c) certain
insolvency events involving Chase USA, (d) a reduction of the average of
the Portfolio Yields for any three consecutive Monthly Periods to a rate
that is less than the average of the Base Rates for such period, (e) the
Master Trust becoming subject to regulation as an "investment company"
within the meaning of the Investment Company Act of 1940, as amended, (f)
the failure of Chase USA to convey Receivables arising under Additional
Accounts or Participations to the Master Trust when required by the
Agreement, (g) the occurrence of a Servicer Default which would have a
material adverse effect on the Certificateholders, (h) insufficient funds
in the Distribution Account to pay the Class A Investor Interest or the
Class B Investor Interest in full on the Class A Scheduled Payment Date or
the Class B Scheduled Payment Date, respectively, or (i) Chase USA becomes
unable for any reason to transfer Receivables to the Master Trust in
accordance with the provisions of the Agreement. See "Description of the
Certificates--Pay Out Events" in this supplement. The term "BASE RATE"
means, with respect to any Monthly Period, the annualized percentage
equivalent of a fraction, the numerator of which is the sum of the Class A
Monthly Interest, the Class B Monthly Interest and the Collateral Monthly
Interest, each for the related Interest Period, and the Investor Servicing
Fee for such Monthly Period, and the denominator of which is the Investor
Interest as of the close of business on the last day of such Monthly
Period. The term "PORTFOLIO YIELD" means, with respect to any Monthly
Period, the annualized percentage equivalent of a fraction, the numerator
of which is the sum of collections of Finance Charge Receivables, Principal
Funding Investment Proceeds and amounts withdrawn from the Reserve Account
deposited into the Finance Charge Account and allocable to the Certificates
and the Collateral Interest for such Monthly Period, calculated on a cash
basis after subtracting the Investor Default Amount for such Monthly
Period, and the denominator of which is the Investor Interest as of the
close of business on the last day of such Monthly Period.

PAYMENT RATES

      The following table sets forth the highest and lowest cardholder
monthly payment rates for the Master Trust Portfolio during any month in
the period shown and the average cardholder monthly payment rates for all
months during the periods shown, in each case calculated as a percentage of
total opening monthly account balances during the periods shown. Payment
rates shown in the table are based on amounts which would be deemed
payments of Principal Receivables and Finance Charge Receivables with
respect to the Accounts.


                       CARDHOLDER MONTHLY PAYMENT RATES
                                TRUST PORTFOLIO


                          _____ MONTHS        YEAR ENDED DECEMBER 31,
                             ENDED          ----------------------------
                                 , 1999     1998      1997       1996
                        ----------------   -------   -------   --------
Highest Month........                       %         %         %
Lowest Month.........                       %         %         %
Monthly Average (1)..                       %         %         %
- --------------------
(1)   Monthly Averages shown are expressed as an arithmetic average of the
      payment rate for each month during the period indicated, each such
      month's payment rate representing total payments collected during the
      given month expressed as a percentage of total outstanding trust
      receivables at the beginning of the month.


      The Bank generally determines the minimum monthly payment with
respect to the accounts by multiplying the combined new balance of
purchases and cash advances, less any disputed amounts, by 2.000% (1/50
expressed as a percentage). If the amount so calculated is less than
$10.00, it is increased to $10.00. The sum of such amount and any past due
amounts equals the minimum payment amount. The minimum payment amount,
however, is never more than the new balance.

      There can be no assurance that the cardholder monthly payment rates
in the future will be similar to the historical experience set forth above.
In addition, the amount of collections of Receivables may vary from month
to month due to seasonal variations, general economic conditions and
payment habits of individual cardholders. There can be no assurance that
collections of Principal Receivables with respect to the Master Trust
Portfolio will be similar to the historical experience set forth above or
that deposits into the Principal Funding Account or the Distribution
Account, as applicable, will be made in accordance with the applicable
Controlled Accumulation Amount. If a Pay Out Event occurs, the average life
of the Certificates could be significantly reduced or increased.

      Because there may be a slowdown in the payment rate below the payment
rates used to determine the Controlled Accumulation Amounts, or a Pay Out
Event may occur which would initiate the Rapid Amortization Period, there
can be no assurance that the actual number of months elapsed from the date
of issuance of the Class A Certificates and the Class B Certificates to
their respective final Distribution Dates will equal the expected number of
months. As described in this supplement under "Description of the
Certificates--Postponement of Controlled Accumulation Period," the Servicer
may shorten the Controlled Accumulation Period. There can be no assurance
that there will be sufficient time to accumulate all amounts necessary to
pay the Class A Investor Interest and the Class B Investor Interest on the
Class A Scheduled Payment Date and the Class B Scheduled Payment Date,
respectively. See "Certificate Ratings" and "Maturity Considerations" in
the attached prospectus.


                       RECEIVABLE YIELD CONSIDERATIONS

      The gross revenues from finance charges and fees collected from
Accounts in the Master Trust Portfolio for each of the three calendar years
1998, 1997 and 1996 are set forth in the following table. The historical
yield figures in the following table are calculated on a cash collections
basis. Yield will be affected by numerous factors, including the monthly
periodic finance charges on the Receivables, the amount of the annual
membership fees and other fees, changes in the delinquency rate on the
Receivables and the percentage of cardholders who pay their balances in
full each month and do not incur monthly periodic finance charges.
Additionally, the monthly yield on a cash basis will be affected by the
number of collection days in such month. See "Risk Factors" in this
supplement.


                                PORTFOLIO YIELD
                                TRUST PORTFOLIO
                             (DOLLARS IN MILLIONS)
<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31,
                                          ___ MONTHS   ---------------------------------
                                            ENDED          (DOLLAR AMOUNTS IN MILLIONS)
                                           _______,    ---------------------------------
                                            1999         1998         1997        1996
                                         -----------   ---------   ---------   ---------
<S>                                       <C>          <C>         <C>         <C>
Finance Charges and Fees Billed (1)....                $           $           $
Average Principal Receivables          
  Outstanding (2)......................                $           $           $
Yield from Finance charges and Fees    
  Billed (3)(4)........................                %           %           %
</TABLE>
- --------------------
(1)   Finance Charges and Fees Billed include periodic and minimum finance
      charges, annual membership fees, late charges, cash advance
      transaction fees, Interchange, overlimit fees and fees for returned
      checks and Interchange.

(2)   Average Principal Receivables Outstanding is the average of the
      beginning of the month balance of trust principal receivables
      outstanding. (3)Yield from Finance Charges and Fees Billed is
      calculated as a percentage of Average Principal Receivables
      Outstanding. (4)The percentage reflected for the ______ months ended
      ________, 1999 is an annualized figure.


      Revenues vary for each account based on the type and volume of
activity for each account. See "The Chase Credit Card Master Trust
Portfolio" in this supplement and "Chase USA's Credit Card Activities" in
the attached prospectus.


                              USE OF PROCEEDS

      The net proceeds from the sale of the Certificates will be (i) if so
required, used to make an initial deposit to an account for the benefit of
the Collateral Interest Holder and (ii) paid to Chase USA. Chase USA will
use such balance of the net proceeds for its general corporate purposes.


                       DESCRIPTION OF THE CERTIFICATES

      The Certificates will be issued pursuant to the Agreement, and the
Series 1999-_ Supplement. Pursuant to the Agreement, Chase USA and the
Master Trust Trustee may execute further Series Supplements in order to
issue additional Series. The following summary of the Certificates does not
purport to be complete and is subject to, and is qualified in its entirety
by reference to, all of the provisions of the Agreement and the Series
1999-_ Supplement. See "Description of the Certificates" in the attached
prospectus for additional information concerning the Certificates and the
Agreement.

GENERAL

      The Certificates will represent the right to receive certain payments
from the assets of the Master Trust, including the right to the applicable
allocation percentage of all cardholder payments on the Receivables in the
Master Trust. Each Class A Certificate represents the right to receive
payments of interest at the Class A Certificate Rate for the related
Interest Period and payments of principal on the Class A Scheduled Payment
Date or, to the extent of the Class A Investor Interest, on each
Distribution Date during the Rapid Amortization Period, funded from
collections of Finance Charge Receivables and Principal Receivables,
respectively, allocated to the Class A Investor Interest and certain other
available amounts. The "INTEREST PERIOD" with respect to any Distribution
Date, will be the period from and including the previous Distribution Date
through the day preceding such Distribution Date, except the initial
Interest Period will be the period from and including the Closing Date
through _____, 1999. Each Class B Certificate represents the right to
receive payments of interest at the Class B Certificate Rate, and payments
of principal on the Class B Scheduled Payment Date or, to the extent of the
Class B Investor Interest, on each Distribution Date during the Rapid
Amortization Period after the Class A Certificates have been paid in full,
funded from collections of Finance Charge Receivables and Principal
Receivables, respectively, allocated to the Class B Investor Interest and
certain other available amounts. In addition to representing the right to
payment from collections of Finance Charge Receivables and Principal
Receivables, each Class A Certificate also represents the right to receive
payments from Excess Spread, funds on deposit in the Principal Funding
Account and the Reserve Account and certain investment earnings thereon,
Reallocated Principal Collections and Shared Principal Collections and
certain other available amounts (including, under certain circumstances,
amounts on deposit in the Excess Funding Account). In addition to
representing the right to payment from collections of Finance Charge
Receivables and Principal Receivables, each Class B Certificate also
represents the right to receive payments from Excess Spread, Reallocated
Collateral Principal Collections and Shared Principal Collections and
certain other available amounts (including, under certain circumstances,
amounts on deposit in the Excess Funding Account). Payments of interest and
principal will be made, to the extent of funds available therefor, on each
Distribution Date on which such amounts are due to Certificateholders in
whose names the Certificates were registered on the last business day of
the calendar month preceding such Distribution Date (each, a "RECORD
DATE").

      Chase USA initially will own the "TRANSFEROR CERTIFICATE." The
Transferor Certificate will represent the right to receive certain payments
from the assets of the Master Trust, including the right to a percentage
(the "TRANSFEROR PERCENTAGE") of all cardholder payments on the Receivables
in the Master Trust equal to 100% minus the sum of the applicable Investor
Percentages for all Series of certificates then outstanding. The Transferor
Certificate may be transferred in whole or in part subject to certain
limitations and conditions set forth in the Agreement. See "Description of
the Certificates--Certain Matters Regarding the Transferor and the
Servicer" in the attached prospectus.

      Beneficial interests in the Certificates will be offered for purchase
in minimum denominations of $1,000 and integral multiples thereof.

      Application has been made to list the Certificates on the Luxembourg
Stock Exchange.

      The Class A Certificates and the Class B Certificates initially will
be represented by certificates registered in the name of Cede, as nominee
of The Depository Trust Company ("DTC") and will be deposited on the
Closing Date. Unless and until Definitive Certificates are issued, all
references herein to actions by Class A Certificateholders and/or Class B
Certificateholders shall refer to actions taken by DTC upon instructions
from DTC Participants and all references herein to distributions, notices,
reports and statements to Class A Certificateholders and/or Class B
Certificateholders shall refer to distributions, notices, reports and
statements to DTC or Cede, as the registered holder of the Class A
Certificates and the Class B Certificates, as the case may be, for
distribution to Certificate Owners in accordance with DTC procedures. In
addition, so long as the Certificates are listed on the Luxembourg Stock
Exchange, all such notices, reports and statements which are made available
to DTC or Cede, shall also be made available to the Banque Generale du
Luxembourg, S.A., as intermediary agent in Luxembourg for distribution upon
request to Certificate Owners in accordance with the procedures of the
Luxembourg Stock Exchange. Certificateholders may hold their Certificates
through DTC in the United States ("U.S.") or Cedelbank, societe anonyme
("CEDELBANK") or the Euroclear System ("EUROCLEAR") in Europe if they are
participants of such systems, or indirectly through organizations that are
participants in such systems. Cede, as nominee for DTC, will hold the
global Certificates. Cedelbank and Euroclear will hold omnibus positions on
behalf of the Cedelbank Customers and the Euroclear Participants,
respectively, through customers' securities accounts in Cedelbank's and
Euroclear's names on the books of their respective Depositaries which in
turn will hold such positions in customers' securities accounts in the
Depositaries' names on the books of DTC. See "Description of the
Certificates--General," "--Book-Entry Registration" and "--Definitive
Certificates" in the attached prospectus.

      The Series 1999-_ Supplement and the Certificates will provide that
any money paid by the Master Trust to any Paying Agent for the payment of
principal or interest which remains unclaimed for two years after such
principal or interest shall have become due and payable will be repaid to
the Master Trust, and thereafter any Certificateholder may look only to the
Master Trust for payment thereof. Certificateholders, by purchase of their
Certificates, will be deemed to have consented to an amendment to the
Agreement to permit, among other things, the assignment from CMB to Chase
USA and assumption by Chase USA from CMB of all of its servicing
obligations thereunder.

EXCHANGES

      The Transferor Certificate is transferable only as provided in the
Agreement. The Agreement also provides that the holder of the Transferor
Certificate may tender the Transferor Certificate to the Master Trust
Trustee in exchange for one or more new Series and a reissued Transferor
Certificate as described under "Description of the Certificates--Exchanges"
in the attached prospectus.

STATUS OF THE CERTIFICATES

      Upon issuance, the Certificates will rank pari passu with all other
outstanding Series. Payments on the Class B Certificates are subordinated
to payments on the Class A Certificates as described herein.

TRANSFER AND EXCHANGE OF DEFINITIVE CERTIFICATES

      Upon the occurrence of any of the events described in the first
paragraph under "Description of the Certificates--Definitive Certificates"
in the attached prospectus, whereupon the Certificates shall be issued as
Definitive Certificates, if the Certificates are then listed on the
Luxembourg Stock Exchange, Certificate Owners holding Definitive
Certificates will be able to transfer and exchange Definitive Certificates
at the office or agency maintained by the Transfer Agent for such purpose
in Luxembourg.

INTEREST PAYMENTS

      Interest will accrue on the Class A Certificates at the Class A
Certificate Rate and on the Class B Certificates at the Class B Certificate
Rate from _____, 1999 (the "CLOSING DATE"). Interest will be distributed to
Certificateholders on _____, 1999 and on the 15th day of each following
month (or, if such 15th day is not a business day, the next succeeding
business day)(each, a "DISTRIBUTION DATE"). Interest payments on the Class
A Certificates and the Class B Certificates on any Distribution Date will
be calculated on the outstanding principal balance of the Class A
Certificates and the outstanding principal balance of the Class B
Certificates, as applicable, as of the preceding Record Date, except that
interest for the first Distribution Date will accrue at the applicable
Certificate Rate on the initial outstanding principal balance of the Class
A Certificates and the initial outstanding principal balance of the Class B
Certificates, as applicable, from the Closing Date. Interest due on the
Certificates but not paid on any Distribution Date will be payable on the
next succeeding Distribution Date together with additional interest (the
"ADDITIONAL INTEREST") on such amount at the applicable Certificate Rate
plus 2% per annum (such amount with respect to the Class A Certificates,
the "CLASS A ADDITIONAL INTEREST," and such amount with respect to the
Class B Certificates, the "CLASS B ADDITIONAL INTEREST"). Additional
Interest shall accrue on the same basis as interest on the Certificates,
and shall accrue from the Distribution Date on which such overdue interest
first became due, to but excluding the Distribution Date on which such
Additional Interest is paid. Interest payments on the Class A Certificates
on any Distribution Date will be paid from Class A Available Funds for the
related Monthly Period, and to the extent such Class A Available Funds are
insufficient to pay such interest, from Excess Spread and Reallocated
Principal Collections (to the extent available) for such Monthly Period.
Interest payments on the Class B Certificates on any Distribution Date will
be paid from Class B Available Funds for the related Monthly Period, and to
the extent such Class B Available Funds are insufficient to pay such
interest, from Excess Spread and Reallocated Collateral Principal
Collections (to the extent available) remaining after certain other
payments have been made with respect to the Class A Certificates.

      "CLASS A AVAILABLE FUNDS" means, with respect to any Monthly Period,
an amount equal to the sum of (a) the Class A Floating Allocation of
collections of Finance Charge Receivables allocated to the Investor
Interest with respect to such Monthly Period (excluding the portion of
collections of Finance Charge Receivables attributable to Interchange that
is allocable to Servicer Interchange), (b) Principal Funding Investment
Proceeds, if any, with respect to the related Transfer Date and (c)
amounts, if any, to be withdrawn from the Reserve Account which are
required to be included in Class A Available Funds pursuant to the Series
1999-_ Supplement with respect to such Transfer Date. "CLASS B AVAILABLE
FUNDS" means, with respect to any Monthly Period, an amount equal to the
Class B Floating Allocation of collections of Finance Charge Receivables
allocated to the Investor Interest with respect to such Monthly Period
(excluding the portion of collections of Finance Charge Receivables
attributable to Interchange that is allocable to Servicer Interchange).

      The Class A Certificates will bear interest from the Closing Date
through _____, 1999, and with respect to each Interest Period thereafter,
at a rate of ____% per annum above LIBOR as determined on the related LIBOR
Determination Date with respect to each period (the "CLASS A CERTIFICATE
Rate"). The Class B Certificates will bear interest from the Closing Date
through _____, 1999, and with respect to each Interest Period thereafter,
at a rate of ____% per annum above LIBOR prevailing on the related LIBOR
Determination Date with respect to each such period (the "CLASS B
CERTIFICATE RATE").

      The Master Trust Trustee will determine LIBOR on _____, 1999 for the
period from the Closing Date through _____, 1999 and for each Interest
Period thereafter, on the second business day prior to the Distribution
Date on which such Interest Period commences (each, a "LIBOR DETERMINATION
DATE"). For the purposes of calculating LIBOR, a business day is any
business day on which dealings in deposits in United States dollars are
transacted in the London interbank market.

      "LIBOR" means, as of any LIBOR Determination Date, the rate for
deposits in United States dollars for a period equal to the relevant
Interest Period which appears on Telerate Page 3750 as of 11:00 a.m.,
London time, on such date. If such rate does not appear on Telerate Page
3750, the rate for that LIBOR Determination Date will be determined on the
basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately 11:00 a.m., London time, on that
day to prime banks in the London interbank market for a period equal to the
relevant Interest Period. The Master Trust Trustee will request the
principal office of each of the Reference Banks to provide a quotation of
its rate. If at least two such quotations are provided, the rate for that
LIBOR Determination Date will be the arithmetic mean of the quotations. If
fewer than two quotations are provided as requested, the rate for that
LIBOR Determination Date will be the arithmetic mean of the rates quoted by
major banks in New York City, as selected by the Servicer, at approximately
11:00 a.m., New York City time, on that day for loans in United States
dollars to leading European banks for a period equal to the relevant
Interest Period.

      "TELERATE PAGE 3750" means the display page currently so designated
on the Dow Jones Telerate Service (or such other page as may replace that
page on that service for the purpose of displaying comparable rates or
prices).

      "REFERENCE BANKS" means four major banks in the London interbank
market selected by the Servicer.

      The Class A Certificate Rate and the Class B Certificate Rate
applicable to the current and immediately preceding Interest Period may be
obtained by telephoning the Master Trust Trustee at its Corporate Trust
Office at (212) 815-5286. The Master Trust Trustee will cause the Class A
Certificate Rate and the Class B Certificate Rate as well as the amount of
Class A Monthly Interest and Class B Monthly Interest applicable to an
Interest Period to be provided to the Luxembourg Stock Exchange as soon as
possible after its determination but in no event later than the first day
of such Interest Period. Such information will also be included in a
statement to the certificateholders of record prepared by the Servicer. See
"Description of the Certificates--Reports to Certificateholders" in the
attached prospectus.

      Interest on the Certificates will be calculated on the basis of the
actual number of days in the Interest Period and a 360-day year. Each
Distribution Date will be communicated to the Luxembourg Stock Exchange.

PRINCIPAL PAYMENTS

      On each Transfer Date relating to the period which begins on the
Closing Date and ends at the commencement of the Controlled Accumulation
Period or, if earlier, the Rapid Amortization Period (the "REVOLVING
PERIOD"), unless a reduction in the Required Collateral Interest has
occurred, collections of Principal Receivables allocable to the Investor
Interest will, subject to certain limitations, including the allocation of
any Reallocated Principal Collections with respect to the related Monthly
Period to pay the Class A Required Amount and the Class B Required Amount,
be treated as Shared Principal Collections or, under certain circumstances,
deposited into an excess funding account (the "EXCESS FUNDING ACCOUNT").

      On each Transfer Date relating to the Controlled Accumulation Period,
the Master Trust Trustee will deposit in the Principal Funding Account an
amount equal to the least of (a) Available Investor Principal Collections
with respect to such Transfer Date, (b) the applicable Controlled Deposit
Amount and (c) the Class A Adjusted Investor Interest prior to any deposits
on such date. Amounts in the Principal Funding Account will be paid to the
Class A Certificateholders on the Class A Scheduled Payment Date. After the
Class A Investor Interest has been paid in full, on each Transfer Date
during the Controlled Accumulation Period, amounts equal to the lesser of
(a) Available Investor Principal Collections with respect to such Transfer
Date and (b) the Class B Investor Interest will be deposited in the
Distribution Account for distribution to the Class B Certificateholders
until the Class B Investor Interest has been paid in full. Such amounts in
the Distribution Account will be paid to the Class B Certificateholders on
the Class B Scheduled Payment Date. On each Transfer Date, if a reduction
in the Required Collateral Interest has occurred, a portion of collections
of Principal Receivables allocable to the Investor Interest will be applied
in accordance with the loan agreement among the Master Trust Trustee, Chase
USA, the Servicer and the Collateral Interest Holder (the "LOAN AGREEMENT")
to reduce the Collateral Interest to the Required Collateral Interest.
During the Controlled Accumulation Period until the final principal payment
to the Class B Certificateholders, the portion of Available Investor
Principal Collections not applied to Class A Monthly Principal, Class B
Monthly Principal or Collateral Monthly Principal on a Transfer Date will
generally be treated as Shared Principal Collections or, under certain
circumstances, deposited into the Excess Funding Account.

      "AVAILABLE INVESTOR PRINCIPAL COLLECTIONS" means, with respect to any
Monthly Period, an amount equal to the sum of (a) (i) collections of
Principal Receivables received during such Monthly Period and certain other
amounts allocable to the Investor Interest, minus (ii) the amount of
Reallocated Principal Collections with respect to such Monthly Period used
to fund the Required Amount, plus (b) any Shared Principal Collections with
respect to other Series that are allocated to Series 1999-_.

      "REQUIRED AMOUNT" for any Monthly Period shall mean the sum of (a)
the Class A Required Amount and (b) the Class B Required Amount, each for
such Monthly Period.

      On each Distribution Date during the Rapid Amortization Period, the
Class A Certificateholders will be entitled to receive Available Investor
Principal Collections for the related Monthly Period in an amount up to the
Class A Investor Interest until the earlier of the date the Class A
Certificates are paid in full and the Series 1999-_ Termination Date. After
payment in full of the Class A Investor Interest, the Class B
Certificateholders will be entitled to receive on each Distribution Date
during the Rapid Amortization Period Available Investor Principal
Collections until the earlier of the date the Class B Certificates are paid
in full and the Series 1999-_ Termination Date. After payment in full of
the Class B Investor Interest, the Collateral Interest Holder will be
entitled to receive on each Transfer Date (other than the Transfer Date
prior to the Series 1999-_ Termination Date) and on the Series 1999-_
Termination Date, Available Investor Principal Collections until the
earlier of the date the Collateral Interest is paid in full and the Series
1999-_ Termination Date. See "--Pay Out Events" below for a discussion of
events which might lead to the commencement of the Rapid Amortization
Period.

POSTPONEMENT OF CONTROLLED ACCUMULATION PERIOD

      Upon written notice to the Master Trust Trustee, the Servicer may
elect to postpone the commencement of the Controlled Accumulation Period,
and extend the length of the Revolving Period, subject to certain
conditions including those set forth below. The Servicer may make such
election only if the Accumulation Period Length (determined as described
below) is less than twelve months. On the ________ Determination Date and
on each Determination Date thereafter, until the Controlled Accumulation
Period begins, the Servicer will determine the "ACCUMULATION PERIOD
LENGTH," which is the number of whole months expected to be required to
fund the Principal Funding Account up to the initial outstanding principal
amount of the Class A Certificates no later than the Class A Scheduled
Payment Date, based on (a) the expected monthly collections of Principal
Receivables expected to be distributable to the certificateholders of all
Series (excluding certain other Series), assuming a principal payment rate
no greater than the lowest monthly principal payment rate on the
Receivables for the preceding twelve months and (b) the amount of principal
expected to be distributable to certificateholders of all Series (excluding
certain other Series) which are not expected to be in their revolving
periods during the Controlled Accumulation Period. If the Accumulation
Period Length is less than twelve months, the Servicer may, at its option,
postpone the commencement of the Controlled Accumulation Period such that
the number of months included in the Controlled Accumulation Period will be
equal to or exceed the Accumulation Period Length. The effect of the
foregoing calculation is to permit the reduction of the length of the
Controlled Accumulation Period based on the investor interests of certain
other Series which are scheduled to be in their revolving periods during
the Controlled Accumulation Period and on increases in the principal
payment rate occurring after the Closing Date. The length of the Controlled
Accumulation Period will not be determined to be less than one month.

SUBORDINATION

      The Class B Certificates and the Collateral Interest will be
subordinated to the extent necessary to fund certain payments with respect
to the Class A Certificates. In addition, the Collateral Interest will be
subordinated to the extent necessary to fund certain payments with respect
to the Class B Certificates. Certain principal payments otherwise allocable
to the Class B Certificateholders may be reallocated to cover amounts in
respect of the Class A Certificates and the Class B Investor Interest may
be reduced if the Collateral Interest is equal to zero. Similarly, certain
principal payments allocable to the Collateral Interest may be reallocated
to cover amounts in respect of the Class A Certificates and the Class B
Certificates and the Collateral Interest may be reduced. To the extent the
Class B Investor Interest is reduced, the percentage of collections of
Finance Charge Receivables allocated to the Class B Certificates in
subsequent Monthly Periods will be reduced. Moreover, to the extent the
amount of such reduction in the Class B Investor Interest is not
reimbursed, the amount of principal and interest distributable to the Class
B Certificateholders will be reduced. No principal will be paid to the
Class B Certificateholders until the Class A Investor Interest is paid in
full. See "--Allocation Percentages," "--Reallocation of Cash Flows" and
"--Application of Collections--Excess Spread" below.

ALLOCATION PERCENTAGES

      Pursuant to the Agreement, with respect to each Monthly Period the
Servicer will allocate among the Investor Interest, the investor interest
for all other Series issued and outstanding and the interest of Chase USA
(the "TRANSFEROR INTEREST"), all amounts collected on Finance Charge
Receivables, all amounts collected on Principal Receivables and all Default
Amounts with respect to such calendar month (each such month, a "MONTHLY
PERIOD").

      Collections of Finance Charge Receivables and Default Amounts at any
time and collections of Principal Receivables during the Revolving Period
will be allocated to the Investor Interest based on the Floating Investor
Percentage. The "FLOATING INVESTOR PERCENTAGE" means, with respect to any
Monthly Period, the percentage equivalent of a fraction, the numerator of
which is the Adjusted Investor Interest as of the close of business on the
last day of the preceding Monthly Period (or with respect to the first
Monthly Period, the initial Investor Interest) and the denominator of which
is the greater of (x) the sum of (A) the aggregate amount of Principal
Receivables as of the close of business on the last day of the preceding
Monthly Period (or with respect to the first Monthly Period, the aggregate
amount of Principal Receivables as of the close of business on the day
immediately preceding the Closing Date) and (B) the principal amount on
deposit in the Excess Funding Account as of the close of business on such
day and (y) the sum of the numerators used to calculate the Investor
Percentages for allocations with respect to Finance Charge Receivables,
Default Amounts or Principal Receivables, as applicable, for all
outstanding Series on such date of determination; provided, however, that
with respect to any Monthly Period in which an addition of Accounts occurs
or in which a removal of Accounts occurs, the amount in clause (x)(A) above
shall be (i) the aggregate amount of Principal Receivables in the Master
Trust as of the close of business on the last day of the prior Monthly
Period for the period from and including the first day of such Monthly
Period to but excluding the related date of the first addition to the
Master Trust of Receivables in certain designated Accounts ("ADDITION
DATE") or the date of the removal from the Master Trust of Receivables in
certain designated Accounts (the "REMOVAL Date") and (ii) the aggregate
amount of Principal Receivables in the Master Trust as of the beginning of
the day on the related Addition Date or Removal Date after adjusting for
the aggregate amount of Principal Receivables added to or removed from the
Master Trust on the related Addition Date or Removal Date, as the case may
be, for the period from and including the related Addition Date or Removal
Date to and including the last day of such Monthly Period. The amounts so
allocated will be further allocated among the Class A Certificateholders,
Class B Certificateholders and the Collateral Interest Holder based on the
Class A Floating Allocation, the Class B Floating Allocation and the
Collateral Floating Allocation, respectively. The "CLASS A FLOATING
ALLOCATION" means, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is equal to the Class A Adjusted Investor Interest as of
the close of business on the last day of the preceding Monthly Period (or
with respect to the first Monthly Period, as of the Closing Date) and the
denominator of which is equal to the Adjusted Investor Interest as of the
close of business on such day. The "CLASS B FLOATING ALLOCATION" means,
with respect to any Monthly Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Class B Investor Interest as of the close of business on
the last day of the preceding Monthly Period (or with respect to the first
Monthly Period, as of the Closing Date) and the denominator of which is
equal to the Adjusted Investor Interest as of the close of business on such
day. The "COLLATERAL FLOATING ALLOCATION" means, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the
Collateral Interest as of the close of business on the last day of the
preceding Monthly Period (or with respect to the first Monthly Period, as
of the Closing Date) and the denominator of which is equal to the Adjusted
Investor Interest as of the close of business on such day.

      Collections of Principal Receivables during the Controlled
Accumulation Period and the Rapid Amortization Period will be allocated to
the Investor Interest based on the Fixed Investor Percentage. The "FIXED
INVESTOR PERCENTAGE" means, with respect to any Monthly Period, the
percentage equivalent of a fraction, the numerator of which is the Investor
Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is the greater of (x) the sum of (A)
the aggregate amount of Principal Receivables as of the close of business
on the last day of the prior Monthly Period and (B) the principal amount on
deposit in the Excess Funding Account as of the close of business on such
day and (y) the sum of the numerators used to calculate the Investor
Percentages for allocations with respect to Principal Receivables for all
outstanding Series for such Monthly Period; provided, however, that with
respect to any Monthly Period in which an Addition Date occurs or in which
a Removal Date occurs, the amount in clause (x)(A) above shall be (i) the
aggregate amount of Principal Receivables in the Master Trust as of the
close of business on the last day of the prior Monthly Period for the
period from and including the first day of such Monthly Period to but
excluding the related Addition Date or Removal Date and (ii) the aggregate
amount of Principal Receivables in the Master Trust at the beginning of the
day on the related Addition Date or Removal Date after adjusting for the
aggregate amount of Principal Receivables added to or removed from the
Master Trust on the related Addition Date or Removal Date, as the case may
be, for the period from and including the related Addition Date or Removal
Date to and including the last day of such Monthly Period. The amounts so
allocated will be further allocated among the Class A Certificateholders,
the Class B Certificateholders and the Collateral Interest Holder based on
the Class A Fixed Allocation, the Class B Fixed Allocation and the
Collateral Fixed Allocation, respectively. The "CLASS A FIXED ALLOCATION"
means, with respect to any Monthly Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Class A Investor Interest as of the close of business on
the last day of the Revolving Period, and the denominator of which is equal
to the Investor Interest as of the close of business on the last day of the
Revolving Period. The "CLASS B FIXED ALLOCATION" means, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the Class B
Investor Interest as of the close of business on the last day of the
Revolving Period, and the denominator of which is equal to the Investor
Interest as of the close of business on the last day of the Revolving
Period. The "COLLATERAL FIXED ALLOCATION" means, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the
Collateral Interest as of the close of business on the last day of the
Revolving Period, and the denominator of which is equal to the Investor
Interest as of the close of business on the last day of the Revolving
Period.

      "CLASS A INVESTOR INTEREST" for any date means an amount equal to (a)
the aggregate initial principal amount of the Class A Certificates, minus
(b) the aggregate amount of principal payments made to Class A
Certificateholders prior to such date, minus (c) the excess, if any, of the
aggregate amount of Class A Investor Charge-Offs for all Transfer Dates
preceding such date over the aggregate amount of any reimbursements of
Class A Investor Charge-Offs for all Transfer Dates preceding such date;
provided, however, that the Class A Investor Interest may not be reduced
below zero.

      "CLASS A ADJUSTED INVESTOR INTEREST" for any date of determination
means an amount equal to the then current Class A Investor Interest, minus
the Principal Funding Account Balance on such date.

      "CLASS B INVESTOR INTEREST" for any date means an amount equal to (a)
the aggregate initial principal amount of the Class B Certificates, minus
(b) the aggregate amount of principal payments made to Class B
Certificateholders prior to such date, minus (c) the aggregate amount of
Class B Investor Charge-Offs for all prior Transfer Dates, minus (d) the
aggregate amount of Reallocated Class B Principal Collections for all prior
Transfer Dates for which the Collateral Interest has not been reduced,
minus (e) an amount equal to the aggregate amount by which the Class B
Investor Interest has been reduced to fund the Class A Investor Default
Amount on all prior Transfer Dates as described under "--Defaulted
Receivables; Investor Charge Offs," and plus (f) the aggregate amount of
Excess Spread allocated and available on all prior Transfer Dates for the
purpose of reimbursing amounts deducted pursuant to the foregoing clauses
(c), (d) and (e); provided, however, that the Class B Investor Interest may
not be reduced below zero.

      "ADJUSTED INVESTOR INTEREST" for any date of determination means the
sum of the Class A Adjusted Investor Interest, the Class B Adjusted
Investor Interest, and the Collateral Interest.

      "COLLATERAL INTEREST" for any date means an amount equal to (a) the
Initial Collateral Interest, minus (b) the aggregate amount of principal
payments made to the Collateral Interest Holder prior to such date, minus
(c) the aggregate amount of Collateral Charge-Offs for all prior Transfer
Dates, minus (d) the aggregate amount of Reallocated Principal Collections
for all prior Transfer Dates, minus (e) an amount equal to the aggregate
amount by which the Collateral Interest has been reduced to fund the Class
A Investor Default Amount and the Class B Investor Default Amount on all
prior Transfer Dates as described under "--Defaulted Receivables; Investor
Charge-Offs," plus (f) the aggregate amount of Excess Spread allocated and
available on all prior Transfer Dates for the purpose of reimbursing
amounts deducted pursuant to the foregoing clauses (c), (d) and (e);
provided, however, that the Collateral Interest may not be reduced below
zero. The provider of such Credit Enhancement is referred to in this
supplement as the "COLLATERAL INTEREST HOLDER."

      "INVESTOR INTEREST", for any date of determination, means an amount
equal to the sum of the Class A Investor Interest, the Class B Investor
Interest, and the Collateral Interest.

REALLOCATION OF CASH FLOWS

      With respect to each Transfer Date, the Servicer will determine the
amount (the "CLASS A REQUIRED AMOUNT"), which will be equal to the amount,
if any, by which the sum of (a) Class A Monthly Interest due on the related
Distribution Date and overdue Class A Monthly Interest and Class A
Additional Interest thereon, if any, (b) the Class A Servicing Fee for the
related Monthly Period and overdue Class A Servicing Fee, if any, and (c)
the Class A Investor Default Amount, if any, for the related Monthly Period
exceeds the Class A Available Funds for the related Monthly Period. If the
Class A Required Amount is greater than zero, Excess Spread allocated to
Series 1999-_ and available for such purpose will be used to fund the Class
A Required Amount with respect to such Transfer Date. If such Excess Spread
is insufficient to fund the Class A Required Amount, first, Reallocated
Collateral Principal Collections and, then, Reallocated Class B Principal
Collections will be used to fund the remaining Class A Required Amount. If
Reallocated Principal Collections with respect to the related Monthly
Period, together with Excess Spread, are insufficient to fund the remaining
Class A Required Amount for such related Monthly Period, then the
Collateral Interest (after giving effect to reductions for any Collateral
Charge-Offs and Reallocated Principal Collections on such Transfer Date)
will be reduced by the amount of such excess (but not by more than the
Class A Investor Default Amount for such Monthly Period). In the event that
such reduction would cause the Collateral Interest to be a negative number,
the Collateral Interest will be reduced to zero, and the Class B Investor
Interest (after giving effect to reductions for any Class B Investor
Charge-Offs and any Reallocated Class B Principal Collections for which the
Collateral Interest was not reduced on such Transfer Date) will be reduced
by the amount by which the Collateral Interest would have been reduced
below zero (but not by more than the excess of the Class A Investor Default
Amount, if any, for such Monthly Period over the amount of such reduction,
if any, of the Collateral Interest with respect to such Monthly Period). In
the event that such reduction would cause the Class B Investor Interest to
be a negative number, the Class B Investor Interest will be reduced to zero
and the Class A Investor Interest will be reduced by the amount by which
the Class B Investor Interest would have been reduced below zero (but not
by more than the excess, if any, of the Class A Investor Default Amount for
such Monthly Period over the amount of the reductions, if any, of the
Collateral Interest and the Class B Investor Interest with respect to such
Monthly Period). Any such reduction in the Class A Investor Interest will
have the effect of slowing or reducing the return of principal and interest
to the Class A Certificateholders. In such case, the Class A
Certificateholders will bear directly the credit and other risks associated
with their interests in the Master Trust. See "--Defaulted Receivables;
Investor Charge-Offs" below.

      With respect to each Transfer Date, the Servicer will determine the
amount (the "CLASS B REQUIRED AMOUNT"), which will be equal to the sum of
(a) the amount, if any, by which the sum of (i) Class B Monthly Interest
due on the related Distribution Date and overdue Class B Monthly Interest
and Class B Additional Interest thereon, if any, and (ii) the Class B
Servicing Fee for the related Monthly Period and overdue Class B Servicing
Fee, if any, exceeds the Class B Available Funds for the related Monthly
Period and (b) the Class B Investor Default Amount, if any, for the related
Monthly Period. If the Class B Required Amount is greater than zero, Excess
Spread allocated to Series 1999-_ not required to pay the Class A Required
Amount or reimburse Class A Investor Charge-Offs will be used to fund the
Class B Required Amount with respect to such Transfer Date. If such Excess
Spread is insufficient to fund the Class B Required Amount, Reallocated
Collateral Principal Collections not required to fund the Class A Required
Amount for the related Monthly Period will be used to fund the remaining
Class B Required Amount. If such Reallocated Collateral Principal
Collections with respect to the related Monthly Period are insufficient to
fund the remaining Class B Required Amount, then the Collateral Interest
(after giving effect to reductions for any Collateral Charge-Offs and
Reallocated Principal Collections on such Transfer Date and after any
adjustments made thereto for the benefit of the Class A Certificateholders)
will be reduced by the amount of such deficiency (but not by more than the
Class B Investor Default Amount for such Monthly Period). In the event that
such a reduction would cause the Collateral Interest to be a negative
number, the Collateral Interest will be reduced to zero, and the Class B
Investor Interest will be reduced by the amount by which the Collateral
Interest would have been reduced below zero (but not by more than the
excess of the Class B Investor Default Amount for such Monthly Period over
the amount of such reduction of the Collateral Interest), and the Class B
Certificateholders will bear directly the credit and other risks associated
with their interests in the Master Trust. See "--Defaulted Receivables;
Investor Charge-Offs" below.

      Reductions of the Class A Investor Interest or Class B Investor
Interest described above shall be reimbursed by, and the Class A Investor
Interest or Class B Investor Interest increased to the extent of, Excess
Spread available for such purposes on each Transfer Date. See
"--Application of Collections--Excess Spread." When such reductions of the
Class A Investor Interest and Class B Investor Interest have been fully
reimbursed, reductions of the Collateral Interest shall be reimbursed until
reimbursed in full in a similar manner.

      "REALLOCATED CLASS B PRINCIPAL COLLECTIONS" for any Monthly Period
means collections of Principal Receivables allocable to the Class B
Investor Interest for the related Monthly Period in an amount not to exceed
the amount applied to fund the Class A Required Amount, if any; provided,
however, that such amount will not exceed the Class B Investor Interest
after giving effect to any Class B Investor Charge-Offs for the related
Transfer Date.

      "REALLOCATED COLLATERAL PRINCIPAL COLLECTIONS" for any Monthly Period
means collections of Principal Receivables allocable to the Collateral
Interest for the related Monthly Period in an amount not to exceed the
amount applied to fund the Class A Required Amount and the Class B Required
Amount, if any; provided, however, that such amount will not exceed the
Collateral Interest after giving effect to any Collateral Charge-Offs for
the related Transfer Date.

      "REALLOCATED PRINCIPAL COLLECTIONS" for any Monthly Period means the
sum of (a) the Reallocated Class B Principal Collections for such Monthly
Period, if any, and (b) the Reallocated Collateral Principal Collections
for such Monthly Period, if any.

APPLICATION OF COLLECTIONS

      Allocations. Except as otherwise provided below, the Servicer will
deposit into the Collection Account, no later than the second business day
following the date of processing, any payment collected by the Servicer on
the Receivables. On the same day as any such deposit is made, the Servicer
will make the deposits and payments to the accounts and parties as
indicated below; provided, however, that for as long as CMB remains the
Servicer under the Agreement and (a) (i) the Servicer provides to the
Master Trust Trustee a letter of credit or other credit enhancement
covering the risk of collection of the Servicer acceptable to the Rating
Agency and (ii) Chase USA shall not have received a notice from the Rating
Agency that reliance on such letter of credit or other credit enhancement
would result in the lowering of such Rating Agency's then-existing rating
of any Series then outstanding or (b) the Servicer has and maintains a
certificate of deposit rating of P-1 by Moody's and of A-1 by Standard &
Poor's and deposit insurance provided by either BIF or SAIF or makes other
arrangements satisfactory to each Rating Agency rating any Series then
outstanding, then the Servicer may make such deposits and payments on the
business day immediately prior to the Distribution Date (the "TRANSFER
DATE") in an amount equal to the net amount of such deposits and payments
which would have been made had the conditions of this proviso not applied.

      With respect to the Certificates and any Monthly Period, and
notwithstanding anything in the Agreement to the contrary, whether the
Servicer is required to make monthly or daily deposits from the Collection
Account into the Finance Charge Account or the Principal Account, (i) the
Servicer will only be required to deposit collections from the Collection
Account into the Finance Charge Account or the Principal Account up to the
required amount to be deposited into any such deposit account or, without
duplication, distributed on or prior to the related Distribution Date to
Certificateholders or to the Collateral Interest Holder and (ii) if at any
time prior to such Distribution Date the amount of collections deposited in
the Collection Account exceeds the amount required to be deposited pursuant
to clause (i) above, the Servicer will be permitted to withdraw the excess
from the Collection Account.

      Payment of Interest, Fees and Other Items. On each Transfer Date, the
Master Trust Trustee, acting pursuant to the Servicer's instructions, will
apply the Class A Available Funds, Class B Available Funds and Collateral
Available Funds in the Finance Charge Account in the following manner:

      (a)   On each Transfer Date, an amount equal to the Class A Available
            Funds will be distributed in the following priority:

            (i)   an amount equal to Class A Monthly Interest for the
                  related Distribution Date, plus the amount of any overdue
                  Class A Monthly Interest and Class A Additional Interest
                  thereon, if any, will be deposited into the Distribution
                  Account for distribution to Class A Certificateholders on
                  such Distribution Date;

            (ii)  an amount equal to the Class A Servicing Fee for the
                  related Monthly Period, plus the amount of any overdue
                  Class A Servicing Fee, will be paid to the Servicer;

            (iii) an amount equal to the Class A Investor Default Amount,
                  if any, for the related Monthly Period will be treated as
                  a portion of Available Investor Principal Collections and
                  deposited into the Principal Account for such Transfer
                  Date; and

            (iv)  the balance, if any, will constitute a portion of Excess
                  Spread and will be allocated and distributed as described
                  under "--Excess Spread."

      (b)   On each Transfer Date, an amount equal to the Class B Available
            Funds will be distributed in the following priority:

            (i)   an amount equal to Class B Monthly Interest for the
                  related Distribution Date, plus the amount of any overdue
                  Class B Monthly Interest and Class B Additional Interest
                  thereon, if any, will be deposited into the Distribution
                  Account for distribution to Class B Certificateholders on
                  such Distribution Date;

            (ii)  an amount equal to the Class B Servicing Fee for the
                  related Monthly Period, plus the amount of any overdue
                  Class B Servicing Fee, will be paid to the Servicer; and

            (iii) the balance, if any, will constitute a portion of Excess
                  Spread and will be allocated and distributed as described
                  under "--Excess Spread."

      (c)   On each Transfer Date, an amount equal to the Collateral
            Available Funds will be distributed in the following priority:

            (i)   if neither the Bank nor The Bank of New York is the
                  Servicer, an amount equal to the Collateral Interest
                  Servicing Fee for the related Monthly Period, plus the
                  amount of any overdue Collateral Interest Servicing Fee,
                  will be paid to the Servicer; and

            (ii)  the balance, if any, will constitute a portion of Excess
                  Spread and will be allocated and distributed as described
                  under "--Excess Spread."

      "CLASS A MONTHLY INTEREST" means, with respect to any Distribution
Date, an amount equal to the product of (i) the Class A Certificate Rate
for the related Interest Period, (ii) the actual number of days in such
Interest Period divided by 360 and (iii) the outstanding principal balance
of the Class A Certificates as of the related Record Date; provided,
however, that with respect to the first Distribution Date, Class A Monthly
Interest will be equal to the interest accrued on the initial outstanding
principal balance of the Class A Certificates at the applicable Class A
Certificate Rate for the period from the Closing Date through _____, 1999.

      "CLASS B MONTHLY INTEREST" means, with respect to any Distribution
Date, an amount equal to the product of (i) the Class B Certificate Rate
for the related Interest Period, (ii) the actual number of days in such
Interest Period divided by 360 and (iii) the outstanding principal balance
of the Class B Certificates as of the related Record Date; provided,
however, with respect to the first Distribution Date, Class B Monthly
Interest will be equal to the interest accrued on the initial outstanding
principal balance of the Class B Certificates at the applicable Class B
Certificate Rate for the period from the Closing Date through _____, 1999.

      "COLLATERAL AVAILABLE FUNDS" means, with respect to any Monthly
Period, an amount equal to the Collateral Floating Allocation of
collections of Finance Charge Receivables allocated to the Investor
Interest with respect to such Monthly Period (excluding the portion of
collections of Finance Charge Receivables attributable to Interchange that
is allocable to Servicer Interchange).

      "EXCESS SPREAD" means, with respect to any Transfer Date, an amount
equal to the sum of the amounts described in clause (a) (iv), clause (b)
(iii) and clause (c) (ii) above. To the extent such amounts are
insufficient to make the distributions required by subparagraphs (a)
through (j) below under "--Excess Spread," Excess Spread shall also be
deemed to include any Excess Finance Charge Collections allocable to other
Series available to Series 1999-_ in accordance with the Agreement. See
"--Shared Excess Finance Charge Collections" in this supplement.

      Excess Spread. On each Transfer Date, the Master Trust Trustee,
acting pursuant to the Servicer's instructions, will apply Excess Spread
with respect to the related Monthly Period to make the following
distributions in the following priority:

      (a)   an amount equal to the Class A Required Amount, if any, with
            respect to such Transfer Date will be used to fund the Class A
            Required Amount; provided, that in the event the Class A
            Required Amount for such Transfer Date exceeds the amount of
            Excess Spread, such Excess Spread shall be applied first to pay
            amounts due with respect to such Transfer Date pursuant to
            clause (a) (i) above under "--Payment of Interest, Fees and
            Other Items," second to pay amounts due with respect to such
            Transfer Date pursuant to clause (a) (ii) above under
            "--Payment of Interest, Fees and Other Items" and third to pay
            amounts due with respect to such Transfer Date pursuant to
            clause (a) (iii) above under "--Payment of Interest, Fees and
            Other Items";

      (b)   an amount equal to the aggregate amount of Class A Investor
            Charge-Offs which have not been previously reimbursed (after
            giving effect to the allocation on such Transfer Date of
            certain other amounts applied for that purpose) will be
            deposited into the Principal Account and treated as a portion
            of Available Investor Principal Collections for such Transfer
            Date as described under "--Payments of Principal" below;

      (c)   an amount equal to the Class B Required Amount, if any, with
            respect to such Transfer Date will be used to fund the Class B
            Required Amount and will be applied first to pay amounts due
            with respect to such Transfer Date pursuant to clause (b) (i)
            above under "--Payment of Interest, Fees and Other Items,"
            second to pay amounts due with respect to such Transfer Date
            pursuant to clause (b) (ii) above under "--Payment of Interest,
            Fees and Other Items" and third, the amount remaining, up to
            the Class B Investor Default Amount, will be deposited into the
            Principal Account and treated as a portion of Available
            Investor Principal Collections for such Transfer Date as
            described under "--Payments of Principal" below;

      (d)   an amount equal to the aggregate amount by which the Class B
            Investor Interest has been reduced below the initial Class B
            Investor Interest for reasons other than the payment of
            principal to the Class B Certificateholders (but not in excess
            of the aggregate amount of such reductions which have not been
            previously reimbursed) will be deposited into the Principal
            Account and treated as a portion of Available Investor
            Principal Collections for such Transfer Date as described under
            "--Payments of Principal" below;

      (e)   an amount equal to the Collateral Monthly Interest for such
            Transfer Date, plus the amount of any Collateral Monthly
            Interest previously due but not distributed to the Collateral
            Interest Holder on a prior Transfer Date, will be distributed
            to the Collateral Interest Holder for distribution in
            accordance with the Loan Agreement;

      (f)   if the Bank or The Bank of New York is the Servicer, an amount
            equal to the Collateral Interest Servicing Fee for the related
            Monthly Period, plus the amount of any overdue Collateral
            Interest Servicing Fee, will be paid to the Servicer;

      (g)   an amount equal to the aggregate Collateral Default Amount, if
            any, for such Transfer Date will be deposited into the
            Principal Account and treated as a portion of Available
            Investor Principal Collections for such Transfer Date as
            described under "--Payments of Principal" below;

      (h)   an amount equal to the aggregate amount by which the Collateral
            Interest has been reduced below the Required Collateral
            Interest for reasons other than the payment of principal to the
            Collateral Interest Holder (but not in excess of the aggregate
            amount of such reductions which have not been previously
            reimbursed) will be deposited into the Principal Account and
            treated as a portion of Available Investor Principal
            Collections for such Transfer Date as described under
            "--Payments of Principal" below;

      (i)   on each Transfer Date from and after the Reserve Account
            Funding Date, but prior to the date on which the Reserve
            Account terminates as described under "--Reserve Account," an
            amount up to the excess, if any, of the Required Reserve
            Account Amount over the Available Reserve Account Amount will
            be deposited into the Reserve Account;

      (j)   an amount equal to the amounts determined to be payable
            pursuant to the Loan Agreement shall be paid to the Collateral
            Interest Holder; and

      (k)   the balance, if any, after giving effect to the payments made
            pursuant to subparagraphs (a) through (j) above, will
            constitute Excess Finance Charge Collections to be applied with
            respect to other Series in accordance with the Agreement.

      "COLLATERAL MONTHLY INTEREST" with respect to any Transfer Date will
equal the product of (a) an amount equal to the interest rate with respect
to the Collateral Interest designated in the Loan Agreement (the
"COLLATERAL RATE"), provided, however, that for purposes of calculating the
Base Rate for such Transfer Date the Collateral Rate shall be equal to the
lesser of (i) such interest rate designated in the Loan Agreement and (ii)
LIBOR plus 1.5% per annum, (b) the actual number of days in the related
Interest Period divided by 360 and (c) the Collateral Interest as of the
related Record Date or, with respect to the first Transfer Date, the
Initial Collateral Interest.

      The figure below demonstrates the application of collections of
Finance Charge Receivables allocated to Series 1999-_. The figure is a
simplified demonstration of certain allocation and payment provisions and
is qualified by the full descriptions of these provisions in this
prospectus supplement and the attached prospectus.

ALLOCATIONS OF COLLECTIONS OF FINANCE CHARGE RECEIVABLES


                             [GRAPHIC OMITTED]


      Payments of Principal. On each Transfer Date, the Master Trust
Trustee, acting pursuant to the Servicer's instructions, will distribute
Available Investor Principal Collections (see "--Principal Payments" above)
on deposit in the Principal Account in the following manner:

      (a)   on each Transfer Date with respect to the Revolving Period, all
            such Available Investor Principal Collections will be
            distributed or deposited in the following priority:

            (i)   an amount equal to the Collateral Monthly Principal will
                  be paid to the Collateral Interest Holder in accordance
                  with the Loan Agreement; and

            (ii)  the balance will be treated as Shared Principal
                  Collections and applied as described under "Description
                  of the Certificates--Shared Principal Collections" in
                  this supplement and in the attached prospectus;

      (b)   on each Transfer Date with respect to the Controlled
            Accumulation Period or the Rapid Amortization Period, all such
            Available Investor Principal Collections will be distributed or
            deposited in the
            following priority:

            (i)   an amount equal to Class A Monthly Principal will be (i)
                  during the Controlled Accumulation Period, deposited in
                  the Principal Funding Account (up to the Controlled
                  Deposit Amount for such Transfer Date) or (ii) during the
                  Rapid Amortization Period, distributed to the Class A
                  Certificateholders; and

            (ii)  for each Transfer Date after the Class A Investor
                  Interest has been paid in full (after taking into account
                  payments to be made on the related Distribution Date), an
                  amount equal to the Class B Monthly Principal for such
                  Transfer Date will be distributed to the Class B
                  Certificateholders;

      (c)   on each Transfer Date with respect to the Controlled
            Accumulation Period and the Rapid Amortization Period in which
            a reduction in the Required Collateral Interest has occurred,
            Available Investor Principal Collections not applied to Class A
            Monthly Principal or Class B Monthly Principal will be applied
            to reduce the Collateral Interest to the Required Collateral
            Interest; and

      (d)   on each Transfer Date with respect to the Controlled
            Accumulation Period and the Rapid Amortization Period, the
            balance of Available Investor Principal Collections not applied
            pursuant to (b) and (c) above, if any, will be treated as
            Shared Principal Collections and applied as described under
            "Description of the Certificates--Shared Principal Collections"
            in this supplement and in the attached prospectus.

      The final distribution of principal and interest on the Certificates
will be made no later than the ________ Distribution Date in the manner
provided in "Description of the Certificates--Final Payment of Principal;
Termination" in the attached prospectus. Series 1999-_ will terminate on
the earliest to occur of (a) the Distribution Date on which the Investor
Interest is paid in full, (b) the ________ Distribution Date or (c) the
Trust Termination Date (such earliest to occur, the "SERIES 1999-_
TERMINATION DATE"). After the Series 1999-_ Termination Date, the Master
Trust will have no further obligation to pay principal or interest on the
Certificates.

      "CLASS A MONTHLY PRINCIPAL" means, with respect to any Transfer Date
relating to the Controlled Accumulation Period or the Rapid Amortization
Period, prior to the payment in full of the Class A Investor Interest, an
amount equal to the least of (i) the Available Investor Principal
Collections on deposit in the Principal Account with respect to such
Transfer Date, (ii) for each Transfer Date with respect to the Controlled
Accumulation Period, prior to the payment in full of the Class A Investor
Interest, and on or prior to the Class A Scheduled Payment Date, the
applicable Controlled Deposit Amount for such Transfer Date and (iii) the
Class A Adjusted Investor Interest prior to any deposits on such Transfer
Date.

      "CLASS B MONTHLY PRINCIPAL" means, with respect to any Transfer Date
relating to the Controlled Accumulation Period or the Rapid Amortization
Period, after the Class A Certificates have been paid in full (after taking
into account payments to be made on the related Distribution Date), an
amount equal to the lesser of (i) the Available Investor Principal
Collections on deposit in the Principal Account with respect to such
Transfer Date (minus the portion of such Available Investor Principal
Collections applied to Class A Monthly Principal on such Transfer Date) and
(ii) the Class B Investor Interest for such Transfer Date.

      "COLLATERAL MONTHLY PRINCIPAL" means (a) with respect to any Transfer
Date relating to the Revolving Period following any reduction of the
Required Collateral Interest pursuant to clause (3) of the proviso in the
definition thereof, an amount equal to the lesser of (i) the excess, if
any, of the Collateral Interest (after giving effect to reductions for any
Collateral Charge-Offs and Reallocated Principal Collections on such
Transfer Date and after giving effect to any adjustments thereto for the
benefit of the Class A Certificateholders and the Class B
Certificateholders on such Transfer Date) over the Required Collateral
Interest on such Transfer Date, and (ii) the Available Investor Principal
Collections on such Transfer Date or (b) with respect to any Transfer Date
relating to the Controlled Accumulation Period or Rapid Amortization
Period, an amount equal to the lesser of (i) the excess, if any, of the
Collateral Interest (after giving effect to reductions for any Collateral
Charge-Offs and Reallocated Principal Collections on such Transfer Date and
after giving effect to any adjustments thereto for the benefit of the Class
A Certificateholders and the Class B Certificateholders on such Transfer
Date) over the Required Collateral Interest on such Transfer Date, and (ii)
the excess, if any, of (A) the Available Investor Principal Collections on
such Transfer Date over (B) the sum of the Class A Monthly Principal and
the Class B Monthly Principal for such Transfer Date.

      "CONTROLLED ACCUMULATION AMOUNT" means (a) for any Transfer Date with
respect to the Controlled Accumulation Period, prior to the payment in full
of the Class A Investor Interest, $__________; provided, however, that if
the commencement of the Controlled Accumulation Period is delayed as
described above under "--Postponement of Controlled Accumulation Period,"
the Controlled Accumulation Amount may be higher than the amount stated
above for each Transfer Date with respect to the Controlled Accumulation
Period and will be determined by the Servicer in accordance with the
Agreement based on the principal payment rates for the Accounts and on the
investor interests of other Series (other than certain excluded Series)
which are scheduled to be in their revolving periods and then scheduled to
create Shared Principal Collections during the Controlled Accumulation
Period and (b) for any Transfer Date with respect to the Controlled
Accumulation Period after the payment in full of the Class A Investor
Interest, an amount equal to the Class B Investor Interest on such Transfer
Date.

      "ACCUMULATION SHORTFALL" means (a) on the first Transfer Date with
respect to the Controlled Accumulation Period, the excess, if any, of the
Controlled Accumulation Amount for such Transfer Date over the amount
distributed from the Principal Account as Class A Monthly Principal for
such Transfer Date and (b) on each subsequent Transfer Date with respect to
the Controlled Accumulation Period, the excess, if any, of the applicable
Controlled Accumulation Amount for such subsequent Transfer Date plus any
Accumulation Shortfall for the prior Transfer Date over the amount
distributed from the Principal Account as Class A Monthly Principal for
such subsequent Transfer Date.

      The figure on the next page demonstrates the manner in which
collections of Principal Receivables are allocated and applied to Series
1999-_. The figure is a simplified demonstration of certain allocation and
payment provisions and is qualified by the full descriptions of these
provisions in this prospectus supplement and the attached prospectus.

ALLOCATIONS OF COLLECTIONS OF PRINCIPAL RECEIVABLES


                             [GRAPHIC OMITTED]


SHARED EXCESS FINANCE CHARGE COLLECTIONS

      Any Series may be included in a Group of Series which may be issued
by the Master Trust from time to time. Series 1999-_ will be included in a
Group ("GROUP I"). Each previously issued and outstanding Series listed on
Annex I hereto currently is, and other Series may in the future be,
included in Group I. Group I is currently the only Group in the Master
Trust. Each Series in Group I will be entitled to share Excess Finance
Charge Collections in the manner, and to the extent, described below with
each other Series, if any, in Group I. The Series Supplement with respect
to each Series will specify whether such Series will be included in a
Group. Collections of Finance Charge Receivables and certain other amounts
allocable to the Investor Interest of any Series that is included in Group
I in excess of the amounts necessary to make required payments with respect
to such Series (including payments to any related Credit Enhancement
Providers) that are payable out of collections of Finance Charge
Receivables (any such excess, the "EXCESS FINANCE CHARGE COLLECTIONS") will
be applied to cover any shortfalls with respect to amounts payable from
collections of Finance Charge Receivables allocable to any other Series
included in Group I, pro rata based upon the amount of the shortfall, if
any, with respect to each other Series in Group I. In all cases, any Excess
Finance Charge Collections remaining after covering shortfalls with respect
to all outstanding Series in a Group will be paid to the holder of the
Transferor Certificate. While any Series offered hereby may be included in
a Group, there can be no assurance that (a) any other Series will be
included in such Group or (b) there will be any Excess Finance Charge
Collections with respect to such Group for any Monthly Period. Excess
Finance Charge Collections permit coverage of shortfalls with respect to
amounts payable from collections of Finance Charge Receivables allocable to
Series 1999-_ using Excess Finance Charge Collections from other Series
which would otherwise be paid to Chase USA to cover shortfalls in amounts
payable from Excess Spread as described above under "--Application of
Collections--Excess Spread." While Chase USA believes that, based upon
applicable rules and regulations as currently in effect, the sharing of
Excess Finance Charge Collections among Series in a Group will not have
adverse regulatory implications for it, there can be no assurance that this
will continue to be true in the future.

SHARED PRINCIPAL COLLECTIONS

      Collections of Principal Receivables for any Monthly Period allocated
to the Investor Interest will first be used to cover, with respect to any
Monthly Period during the Controlled Accumulation Period, deposits of the
applicable Controlled Deposit Amount to the Principal Funding Account or
the Distribution Account, and during the Rapid Amortization Period,
payments to the Certificateholders and then under certain circumstances
payments to the Collateral Interest Holder. The Servicer will determine the
amount of collections of Principal Receivables for any Monthly Period
allocated to the Investor Interest remaining after covering required
payments to the Certificateholders and any similar amount remaining for any
other Series ("SHARED PRINCIPAL COLLECTIONS"). The Servicer will allocate
the Shared Principal Collections to cover any scheduled or permitted
principal distributions to certificateholders and deposits to principal
funding accounts, if any, for any Series entitled thereto which have not
been covered out of the collections of Principal Receivables allocable to
such Series and certain other amounts for such Series ("PRINCIPAL
SHORTFALLS"). Shared Principal Collections will not be used to cover
investor charge-offs for any Series. If Principal Shortfalls exceed Shared
Principal Collections for any Monthly Period, Shared Principal Collections
will be allocated pro rata among the applicable Series based on the
relative amounts of Principal Shortfalls. To the extent that Shared
Principal Collections exceed Principal Shortfalls, the balance will be paid
to the holder of the Transferor Certificate or, under certain
circumstances, deposited into the Excess Funding Account.

REQUIRED COLLATERAL INTEREST

      The "REQUIRED COLLATERAL INTEREST" with respect to any Transfer Date
means (i) initially $__________ (the "INITIAL COLLATERAL INTEREST") and
(ii) thereafter on each Transfer Date an amount equal to 9% of the sum of
the Class A Adjusted Investor Interest, the Class B Investor Interest and
the Collateral Interest on such Transfer Date, after taking into account
deposits into the Principal Funding Account on such Transfer Date and
payments to be made on the related Distribution Date, and the Collateral
Interest on the prior Transfer Date after any adjustments made on such
Transfer Date, but not less than $__________; provided, however, (1) that
if certain reductions in the Collateral Interest are made or if a Pay Out
Event occurs, the Required Collateral Interest for such Transfer Date shall
equal the Required Collateral Interest for the Transfer Date immediately
preceding the occurrence of such reduction or Pay Out Event, (2) in no
event shall the Required Collateral Interest exceed the unpaid principal
amount of the Certificates as of the last day of the Monthly Period
preceding such Transfer Date after taking into account payments to be made
on the related Distribution Date and (3) the Required Collateral Interest
may be reduced to a lesser amount at any time if the Rating Agency
Condition is satisfied.

      "RATING AGENCY CONDITION" means the notification in writing by each
Rating Agency that a proposed action will not result in such Rating Agency
reducing or withdrawing its then-existing rating of the investor
certificates of any outstanding Series or class with respect to which it is
a Rating Agency.

      With respect to any Transfer Date, if the Collateral Interest is less
than the Required Collateral Interest, certain Excess Spread, if available,
will be allocated to increase the Collateral Interest to the extent of such
shortfall. Any of such Excess Spread not required to be so allocated or
deposited into the Reserve Account with respect to any Transfer Date will
be applied in accordance with the Loan Agreement. See "--Application of
Collections--Excess Spread."

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

      On or before each Transfer Date, the Servicer will calculate the
Investor Default Amount for the preceding Monthly Period. The term
"INVESTOR DEFAULT AMOUNT" means, for any Monthly Period, the product of (a)
the Floating Investor Percentage with respect to such Monthly Period and
(b) the aggregate amount of Receivables in Defaulted Accounts (the "DEFAULT
AMOUNT") for such Monthly Period. A portion of the Investor Default Amount
will be allocated to the Class A Certificateholders (the "CLASS A INVESTOR
DEFAULT AMOUNT") on each Transfer Date in an amount equal to the product of
the Class A Floating Allocation applicable during the related Monthly
Period and the Investor Default Amount for such Monthly Period. A portion
of the Investor Default Amount will be allocated to the Class B
Certificateholders (the "CLASS B INVESTOR DEFAULT AMOUNT") on each Transfer
Date in an amount equal to the product of the Class B Floating Allocation
applicable during the related Monthly Period and the Investor Default
Amount for such Monthly Period. A portion of the Investor Default Amount
will be allocated to the Collateral Interest Holder (the "COLLATERAL
DEFAULT AMOUNT") on each Transfer Date in an amount equal to the product of
the Collateral Floating Allocation applicable during the related Monthly
Period and the Investor Default Amount for such Monthly Period.

      On each Transfer Date, if the Class A Investor Default Amount for
such Transfer Date exceeds the amount of Excess Spread and Reallocated
Principal Collections available to fund such amount with respect to the
Monthly Period immediately preceding such Transfer Date, the Collateral
Interest (after giving effect to reductions for any Collateral Charge-Offs
and any Reallocated Principal Collections on such Transfer Date) will be
reduced by the amount of such excess, but not more than the lesser of the
Class A Investor Default Amount and the Collateral Interest (after giving
effect to reductions for any Collateral Charge-Offs and any Reallocated
Principal Collections on such Transfer Date) for such Transfer Date. In the
event that such reduction would cause the Collateral Interest to be a
negative number, the Collateral Interest will be reduced to zero, and the
Class B Investor Interest (after giving effect to reductions for any Class
B Investor Charge-Offs and any Reallocated Class B Principal Collections on
such Transfer Date) will be reduced by the amount by which the Collateral
Interest would have been reduced below zero. In the event that such
reduction would cause the Class B Investor Interest to be a negative
number, the Class B Investor Interest will be reduced to zero, and the
Class A Investor Interest will be reduced by the amount by which the Class
B Investor Interest would have been reduced below zero, but not more than
the Class A Investor Default Amount for such Transfer Date (a "CLASS A
INVESTOR CHARGE-OFF"), which will have the effect of slowing or reducing
the return of principal and interest to the Class A Certificateholders. If
the Class A Investor Interest has been reduced by the amount of any Class A
Investor Charge-Offs, it will be reimbursed on any Transfer Date (but not
by an amount in excess of the aggregate Class A Investor Charge-Offs) by
the amount of Excess Spread allocated and available for such purpose as
described under "--Application of Collections--Excess Spread."

      On each Transfer Date, if the Class B Investor Default Amount for
such Transfer Date exceeds the amount of Excess Spread and Reallocated
Collateral Principal Collections which are allocated and available to fund
such amount with respect to the Monthly Period preceding such Transfer
Date, the Collateral Interest (after giving effect to reductions for any
Collateral Charge-Offs and any Reallocated Principal Collections on such
Transfer Date and after giving effect to any adjustments with respect
thereto as described in the preceding paragraph) will be reduced by the
amount of such excess but not more than the lesser of the Class B Investor
Default Amount and the Collateral Interest (after giving effect to
reductions for any Collateral Charge-Offs and any Reallocated Principal
Collections on such Transfer Date and after giving effect to any
adjustments with respect thereto as described in the preceding paragraph)
for such Transfer Date. In the event that such reduction would cause the
Collateral Interest to be a negative number, the Collateral Interest will
be reduced to zero and the Class B Investor Interest will be reduced by the
amount by which the Collateral Interest would have been reduced below zero,
but not more than the Class B Investor Default Amount for such Transfer
Date (a "CLASS B INVESTOR CHARGE-OFF"). The Class B Investor Interest will
also be reduced by the amount of Reallocated Class B Principal Collections
in excess of the Collateral Interest (after giving effect to reductions for
any Collateral Charge-Offs and any Reallocated Collateral Principal
Collections on such Transfer Date) and the amount of any portion of the
Class B Investor Interest allocated to the Class A Certificates to avoid a
reduction in the Class A Investor Interest. The Class B Investor Interest
will thereafter be reimbursed (but not in excess of the unpaid principal
balance of the Class B Certificates) on any Transfer Date by the amount of
Excess Spread allocated and available for that purpose as described under
"--Application of Collections--Excess Spread."

      On each Transfer Date, if the Collateral Default Amount for such
Transfer Date exceeds the amount of Excess Spread which is allocated and
available to fund such amount as described under "--Application of
Collections--Excess Spread," the Collateral Interest will be reduced by the
amount of such excess but not more than the lesser of the Collateral
Default Amount and the Collateral Interest for such Transfer Date (a
"COLLATERAL CHARGE-OFF"). The Collateral Interest will also be reduced by
the amount of Reallocated Principal Collections and the amount of any
portion of the Collateral Interest allocated to the Class A Certificates to
avoid a reduction in the Class A Investor Interest or to the Class B
Certificates to avoid a reduction in the Class B Investor Interest. The
Collateral Interest will thereafter be reimbursed on any Transfer Date by
the amount of Excess Spread allocated and available for that purpose as
described under "--Application of Collections--Excess Spread."

PRINCIPAL FUNDING ACCOUNT

      Pursuant to the Series 1999-_ Supplement, the Master Trust Trustee at
the direction of the Servicer will establish and maintain an Eligible
Deposit Account held for the benefit of the Certificateholders (the
"PRINCIPAL FUNDING ACCOUNT"). During the Controlled Accumulation Period,
the Master Trust Trustee at the direction of the Servicer will transfer
collections in respect of Principal Receivables (other than Reallocated
Principal Collections) and Shared Principal Collections from other Series,
if any, allocated to Series 1999-_ from the Principal Account to the
Principal Funding Account as described under "--Application of
Collections." Such collections will be retained in the Principal Funding
Account and ultimately used to pay the principal of the Class A
Certificates on the Class A Scheduled Payment Date or the first
Distribution Date with respect to the Rapid Amortization Period, whichever
occurs earlier.

      Funds on deposit in the Principal Funding Account will be invested to
the following Transfer Date by the Master Trust Trustee at the direction of
the Servicer in Permitted Investments. Investment earnings (net of
investment losses and expenses) on funds on deposit in the Principal
Funding Account (the "PRINCIPAL FUNDING INVESTMENT PROCEEDS") will be
applied on each Transfer Date as Class A Available Funds. If, for any
Transfer Date, the Principal Funding Investment Proceeds are less than an
amount equal to the product of (a) (i) a fraction, the numerator of which
is the actual number of days in the related Interest Period and the
denominator of which is 360, times (ii) the Class A Certificate Rate in
effect with respect to such Interest Period and (b) the Principal Funding
Account Balance as of the Record Date preceding such Transfer Date (the
"CLASS A COVERED AMOUNT"), the amount of such deficiency (the "CLASS A
PRINCIPAL FUNDING INVESTMENT SHORTFALL") shall be withdrawn, to the extent
available, from the Reserve Account and deposited in the Finance Charge
Account and included in collections of Finance Charge Receivables to be
applied to the payment of Class A Monthly Interest.

RESERVE ACCOUNT

      Pursuant to the Series 1999-_ Supplement, the Master Trust Trustee
will establish and maintain an Eligible Deposit Account held for the
benefit of the Certificateholders (the "RESERVE ACCOUNT"). The Reserve
Account is established to assist with the subsequent distribution of
interest on the Certificates during the Controlled Accumulation Period. On
each Transfer Date from and after the Reserve Account Funding Date, but
prior to the termination of the Reserve Account, the Master Trust Trustee,
acting pursuant to the Servicer's instructions, will apply Excess Spread
allocated to the Certificates (to the extent described above under
"--Application of Collections--Excess Spread") to increase the amount on
deposit in the Reserve Account (to the extent such amount is less than the
Required Reserve Account Amount). The "RESERVE ACCOUNT FUNDING DATE" will
be the Transfer Date with respect to the Monthly Period which commences no
later than three months prior to the commencement of the Controlled
Accumulation Period, or such earlier date as the Servicer may determine.
The "REQUIRED RESERVE ACCOUNT AMOUNT" for any Transfer Date on or after the
Reserve Account Funding Date will be equal to (a) 0.50% of the outstanding
principal balance of the Class A Certificates or (b) any other amount
designated by Chase USA; provided, that if such designation is of a lesser
amount, Chase USA shall have provided the Servicer, the Collateral Interest
Holder and the Master Trust Trustee with evidence that the Rating Agency
Condition has been satisfied and Chase USA shall have delivered to the
Master Trust Trustee a certificate of an authorized officer to the effect
that, based on the facts known to such officer at such time, in the
reasonable belief of Chase USA, such designation will not cause a Pay Out
Event or an event that, after the giving of notice or the lapse of time,
would cause a Pay Out Event to occur with respect to Series 1999-_. On each
Transfer Date, after giving effect to any deposit to be made to, and any
withdrawal to be made from, the Reserve Account on such Transfer Date, the
Master Trust Trustee will withdraw from the Reserve Account an amount equal
to the excess, if any, of the amount on deposit in the Reserve Account over
the Required Reserve Account Amount and distribute such excess to the
Collateral Interest Holder for application in accordance with the terms of
the Loan Agreement.

      Provided that the Reserve Account has not terminated as described
below, all amounts on deposit in the Reserve Account on any Transfer Date
(after giving effect to any deposits to, or withdrawals from, the Reserve
Account to be made on such Transfer Date) will be invested to the following
Transfer Date by the Master Trust Trustee at the direction of the Servicer
in Permitted Investments. The interest and other investment income (net of
investment expenses and losses) earned on such investments will be retained
in the Reserve Account (to the extent the amount on deposit is less than
the Required Reserve Account Amount) or deposited in the Finance Charge
Account and treated as Class A Available Funds.

      On or before each Transfer Date with respect to the Controlled
Accumulation Period and on the first Transfer Date with respect to the
Rapid Amortization Period, a withdrawal will be made from the Reserve
Account, and the amount of such withdrawal will be deposited in the Finance
Charge Account and included in collections of Finance Charge Receivables to
be applied to the payment of the Class A Monthly Interest for such Transfer
Date in an amount equal to the lesser of (a) the Available Reserve Account
Amount with respect to such Transfer Date and (b) the Class A Principal
Funding Investment Shortfall with respect to such Transfer Date; provided,
that the amount of such withdrawal shall be reduced to the extent that
funds otherwise would be available to be deposited in the Reserve Account
on such Transfer Date. On each Transfer Date, the amount available to be
withdrawn from the Reserve Account (the "AVAILABLE RESERVE ACCOUNT AMOUNT")
will be equal to the lesser of the amount on deposit in the Reserve Account
(before giving effect to any deposit to be made to the Reserve Account on
such Transfer Date) and the Required Reserve Account Amount for such
Transfer Date.

      The Reserve Account will be terminated upon the earlier to occur of
(a) the termination of the Master Trust pursuant to the Agreement and (b)
if the Controlled Accumulation Period has not commenced, the first Transfer
Date with respect to the Rapid Amortization Period or, if the Controlled
Accumulation Period has commenced, the earlier to occur of (i) the first
Transfer Date with respect to the Rapid Amortization Period and (ii) the
Transfer Date immediately preceding the Class A Scheduled Payment Date.
Upon the termination of the Reserve Account, all amounts on deposit therein
(after giving effect to any withdrawal from the Reserve Account on such
date as described above) will be distributed to the Collateral Interest
Holder for application in accordance with the terms of the Loan Agreement.
Any amounts withdrawn from the Reserve Account and distributed to the
Collateral Interest Holder as described above will not be available for
distribution to the Certificateholders.

ISSUANCE OF ADDITIONAL CERTIFICATES

      The Series 1999-_ Supplement provides that, from time to time during
the Revolving Period, Chase USA may, subject to certain conditions
described below, cause the Master Trust Trustee to issue additional
Certificates ("ADDITIONAL CERTIFICATES") and to increase the size of the
Collateral Interest (each such issuance, an "ADDITIONAL ISSUANCE"). When
issued, the Additional Certificates of each Class will be identical in all
respects to the other outstanding Certificates of that Class and will be
equally and ratably entitled to the benefits of the Agreement without
preference, priority or distinction.

      In connection with each Additional Issuance, a pro rata principal
amount of each Class of Certificates will be issued and there will be a pro
rata increase in the Collateral Interest.

      As of the date of any Additional Issuance, the Collateral Interest,
the Controlled Accumulation Amount and the Investor Interest for each Class
of this Series will be increased proportionately to reflect the aggregate
face amount of the Additional Certificates.

      Additional Certificates may be issued only upon the satisfaction of
certain conditions provided in the Series 1999-_ Supplement, including the
following:

      (a)   on or before the fifth business day immediately preceding the
            date on which the Additional Certificates are to be issued,
            Chase USA will have given the Master Trust Trustee, the
            Servicer and the Rating Agencies notice of such issuance and
            the date upon which it is to occur;

      (b)   after giving effect to the Additional Issuance, the total
            amount of Principal Receivables will be greater than or equal
            to the Minimum Aggregate Principal Receivables;

      (c)   Chase USA shall have delivered evidence of the proportional
            increase in the Collateral Interest to the Master Trust Trustee
            and the Rating Agencies;

      (d)   the Rating Agency Condition shall have been satisfied with
            respect to the Additional Issuance;

      (e)   Chase USA shall have delivered to the Master Trust Trustee a
            certificate of an authorized officer to the effect that, in the
            reasonable belief of Chase USA, such Additional Issuance will
            not have a material adverse effect on any outstanding Class of
            this Series;

      (f)   as of the date of the Additional Issuance there shall be no
            Investor Charge-Offs with respect to any Class of this Series;
            and

      (g)   Chase USA shall have delivered to the Master Trust Trustee a
            Tax Opinion with respect to the Additional Issuance.

      There are no restrictions on the timing or amount of any Additional
Issuance other than the foregoing conditions.

COMPANION SERIES

      The Series 1999-_ Certificates may be paired with one or more other
Series (each, a "COMPANION SERIES"). Each Companion Series either will be
prefunded with an initial deposit to a prefunding account in an amount up
to the initial principal balance of such Companion Series, funded primarily
from the proceeds for the sale of such Companion Series, or will have a
variable principal amount. Any such prefunding account will be held for the
benefit of such Companion Series and not for the benefit of
Certificateholders. As principal is paid with respect to the Series 1999-_
Certificates, either (i) in the case of a prefunded Companion Series, an
equal amount of funds on deposit in any prefunding account for such
prefunded Companion Series will be released (which funds will be
distributed to Chase USA) or (ii) in the case of a Companion Series having
a variable principal amount, an interest in such variable Companion Series
in an equal or lesser amount may be sold by the Master Trust (and the
proceeds thereof will be distributed to Chase USA) and, in either case, the
invested amount in the Master Trust of such Companion Series will increase
by up to corresponding amount. Upon payment in full of the Series 1999-_
Certificates, assuming that there have been no unreimbursed charge-offs
with respect to any related Companion Series, the aggregate invested amount
of such related Companion Series will have been increased by an amount up
to an aggregate amount equal to the Series 1999-_ Investor Interest paid to
the Series 1999-_ Certificateholders since the issuance of such Companion
Series. The issuance of a Companion Series will be subject to the
conditions described under "Description of the Certificates--Exchanges" in
the attached prospectus. There can be no assurance, however, that the terms
of any Companion Series might not have an impact on the timing or amount of
payments received by a Series 1999-_ Certificateholder. In particular, the
denominator of the Fixed Investor Percentage may be increased upon the
occurrence of a Pay Out Event with respect to a Companion Series resulting
in a possible reduction of the percentage of collections of Principal
Receivables allocated to Series 1999-_ if such event allowed the payment of
principal at such time to the Companion Series and required reliance by
Series 1999-_ on clause (y) of the denominator of the Fixed Investor
Percentage for Series 1999-_. See "Maturity Considerations" and
"--Allocation Percentages" in this supplement.

PAY OUT EVENTS

      As described above, the Revolving Period will continue through the
close of business on the last day of the ________ Monthly Period (unless
such date is postponed as described under "--Postponement of Controlled
Accumulation Period"), unless a Pay Out Event occurs prior to such date. A
"PAY OUT EVENT" refers to any of the following events:

      (a)   failure on the part of Chase USA (i) to make any payment or
            deposit on the date required under the Agreement (or within the
            applicable grace period which shall not exceed five days) or
            (ii) to observe or perform in any material respect any other
            covenants or agreements of Chase USA set forth in the Agreement
            or the Series 1999-_ Supplement, which failure has a material
            adverse effect on the Certificateholders (which determination
            shall be made without regard to the existence of the Collateral
            Interest) and which continues unremedied for a period of 60
            days after written notice and continues to materially and
            adversely affect the interests of the Certificateholders (which
            determination shall be made without regard to the existence of
            the Collateral Interest) for such period;

      (b)   any representation or warranty made by Chase USA in the
            Agreement or the Series 1999-_ Supplement, or any information
            required to be given by Chase USA to the Master Trust Trustee
            to identify the Accounts proves to have been incorrect in any
            material respect when made and which continues to be incorrect
            in any material respect for a period of 60 days after written
            notice and as a result of which the interests of the
            Certificateholders are materially and adversely affected (which
            determination shall be made without regard to the existence of
            the Collateral Interest) and continue to be materially and
            adversely affected for such period; provided, however, that a
            Pay Out Event pursuant to this clause (b) shall not be deemed
            to occur thereunder if Chase USA has accepted reassignment of
            the related Receivable or all such Receivables, if applicable,
            during such period (or such longer period as the Master Trust
            Trustee may specify) in accordance with the provisions of the
            Agreement;

      (c)   any reduction of the average of the Portfolio Yields for any
            three consecutive Monthly Periods to a rate which is less than
            the average of the Base Rates for such period;

      (d)   a failure by Chase USA to convey Receivables arising under
            Additional Accounts, or Participations, to the Master Trust
            when required by the Agreement;

      (e)   any Servicer Default occurs which would have a material adverse
            effect on the Certificateholders;

      (f)   insufficient funds in the Distribution Account to pay the Class
            A Investor Interest in full on the Class A Scheduled Payment
            Date or the Class B Investor Interest in full on the Class B
            Scheduled Payment Date;

      (g)   certain events of bankruptcy, insolvency, conservatorship or
            receivership relating to Chase USA;

      (h)   Chase USA becomes unable for any reason to transfer Receivables
            to the Master Trust in accordance with the provisions of the
            Agreement; or

      (i)   the Master Trust is subject to regulation as an "investment
            company" within the meaning of the Investment Company Act of
            1940, as amended.

      In the case of any event described in clause (a), (b) or (e) above, a
Pay Out Event will be deemed to have occurred with respect to the
Certificates only if, after any applicable grace period, either the Master
Trust Trustee or Certificateholders and the Collateral Interest Holder
evidencing undivided interests aggregating more than 50% of the Investor
Interest, by written notice to Chase USA and the Servicer (and to the
Master Trust Trustee if given by the Certificateholders) declare that a Pay
Out Event has occurred with respect to the Certificates as of the date of
such notice. In the case of any event described in clause (g), (h) or (i),
a Pay Out Event with respect to all Series then outstanding, and in the
case of any event described in clause (c), (d) or (f), a Pay Out Event with
respect to only the Certificates, will be deemed to have occurred without
any notice or other action on the part of the Master Trust Trustee, the
Certificateholders, the Collateral Interest Holder or all
certificateholders, as appropriate, immediately upon the occurrence of such
event. On the date on which a Pay Out Event is deemed to have occurred, the
Rapid Amortization Period will commence. In such event, distributions of
principal to the Certificateholders will begin on the first Distribution
Date following the month in which such Pay Out Event occurred. If, because
of the occurrence of a Pay Out Event, the Rapid Amortization Period begins
earlier than the close of business on the last day of the ________ Monthly
Period Certificateholders will begin receiving distributions of principal
earlier than they otherwise would have, which may shorten the average life
of the Certificates.

      See "Description of the Certificates--Pay Out Events" in the attached
prospectus for an additional discussion of the consequences of an
insolvency, conservatorship or receivership of Chase USA.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      The Servicer will receive a fee as servicing compensation from the
Master Trust (the "SERVICING FEE"). The Servicing Fee may be payable from
Finance Charge Receivables, Interchange or other amounts as specified in
this supplement. The share of the Servicing Fee allocable to the Investor
Interest with respect to any Transfer Date (the "INVESTOR SERVICING FEE")
shall be equal to one-twelfth of the product of (a) 2.0% and (b) the
Adjusted Investor Interest as of the last day of the Monthly Period
preceding such Transfer Date; provided, however, with respect to the first
Transfer Date, the Investor Servicing Fee shall be equal to the product of
(i) a fraction the numerator of which is the number of days from and
including the Closing Date to and including the last day of the _____ 1999
Monthly Period and the denominator of which is 360, (ii) 2.0% and (iii) the
Investor Interest on the Closing Date. On each Transfer Date Servicer
Interchange with respect to the related Monthly Period will be paid to the
Servicer in payment of a portion of the Investor Servicing Fee with respect
to such Monthly Period. The "SERVICER INTERCHANGE" for any Monthly Period
will be an amount equal to the portion of collections of Finance Charge
Receivables allocated to the Investor Interest with respect to such Monthly
Period that is attributable to Interchange; provided, however, that
Servicer Interchange for a Monthly Period shall not exceed one-twelfth of
the product of (i) the Adjusted Investor Interest, as of the last day of
such Monthly Period and (ii) 1.0%. In the case of any insufficiency of
Servicer Interchange on deposit in the Finance Charge Account, a portion of
the Investor Servicing Fee with respect to such Monthly Period will not be
paid to the extent of such insufficiency and in no event shall the Master
Trust, the Master Trust Trustee, the Certificateholders or the Collateral
Interest Holder be liable for the share of the Servicing Fee to be paid out
of Servicer Interchange.

      The share of the Investor Servicing Fee allocable to the Class A
Certificateholders with respect to any Transfer Date (the "CLASS A
SERVICING FEE") shall be equal to one-twelfth of the product of (a) the
Class A Floating Allocation, (b) 1.0% (the "NET SERVICING FEE RATE") and
(c) the Adjusted Investor Interest as of the last day of the Monthly Period
preceding such Transfer Date; provided, however, that with respect to the
first Transfer Date, the Class A Servicing Fee shall be equal to the
product of (i) the Class A Floating Allocation, (ii) a fraction, the
numerator of which is the number of days from and including the Closing
Date to and including the last day of the _____ 1999 Monthly Period and the
denominator of which is 360, (iii) the Net Servicing Fee Rate and (iv) the
Investor Interest on the Closing Date. The share of the Investor Servicing
Fee allocable to the Class B Certificateholders with respect to any
Transfer Date (the "CLASS B SERVICING FEE") shall be equal to one-twelfth
of the product of (a) the Class B Floating Allocation, (b) the Net
Servicing Fee Rate and (c) the Adjusted Investor Interest as of the last
day of the Monthly Period preceding such Transfer Date; provided, however,
that with respect to the first Transfer Date, the Class B Servicing Fee
shall be equal to the product of (i) the Class B Floating Allocation, (ii)
a fraction, the numerator of which is the number of days from and including
the Closing Date to and including the last day of the _____ 1999 Monthly
Period and the denominator of which is 360, (iii) the Net Servicing Fee
Rate and (iv) the Investor Interest on the Closing Date. The share of the
Investor Servicing Fee allocable to the Collateral Interest Holder with
respect to any Transfer Date (the "COLLATERAL INTEREST SERVICING FEE")
shall be equal to one-twelfth of the product of (a) the Collateral Floating
Allocation, (b) the Net Servicing Fee Rate and (c) the Adjusted Investor
Interest as of the last day of the Monthly Period preceding such Transfer
Date; provided, however, that with respect to the first Transfer Date, the
Collateral Interest Servicing Fee shall be equal to the product of (i) the
Collateral Floating Allocation, (ii) a fraction, the numerator of which is
the number of days from and including the Closing Date to and including the
last day of the _____ 1999 Monthly Period and the denominator of which is
360, (iii) the Net Servicing Fee Rate and (iv) the Investor Interest on the
Closing Date. Pursuant to the Agreement, the amount by which the Servicing
Fee exceeds the Investor Servicing Fee will be paid from amounts allocable
to the Transferor Certificate and to other Series. In no event shall the
Master Trust, the Master Trust Trustee, the Certificateholders or the
Collateral Interest Holder be liable for the share of the Servicing Fee to
be paid out of Servicer Interchange. The Class A Servicing Fee and the
Class B Servicing Fee shall be payable to the Servicer solely to the extent
amounts are available for distribution in respect thereof as described
under "--Application of Collections."

      The Servicer will pay from its servicing compensation certain
expenses incurred in connection with servicing the Receivables including,
without limitation, payment of the fees and disbursements of the Master
Trust Trustee and independent certified public accountants and other fees
which are not expressly stated in the Agreement to be payable by the Master
Trust or the Certificateholders other than federal, state and local income
and franchise taxes, if any, of the Master Trust.

REPORTS TO CERTIFICATEHOLDERS

      On each Transfer Date, the Master Trust Trustee will forward to each
Certificateholder of record, a statement prepared by the Servicer setting
forth the items described in "Description of the Certificates--Reports to
Certificateholders" in the attached prospectus. In addition, such statement
will include (a) the amount, if any, withdrawn from the Principal Funding
Account for such Transfer Date, and (b) the Collateral Interest, if any,
for such Transfer Date. So long as the Certificates are listed on the
Luxembourg Stock Exchange, notice to Certificateholders will be given by
publication in a daily newspaper in Luxembourg (expected to be the
Luxemburger Wort). In the event that Definitive Certificates are issued,
notices to Certificateholders will also be given by mail to their addresses
as they appear on the register maintained by the Master Trust Trustee.


                      LISTING AND GENERAL INFORMATION

      Application has been made to list the Class A Certificates and the
Class B Certificates on the Luxembourg Stock Exchange. In connection with
the listing application, the Organization Certificate and By-laws of the
Bank, as well as legal notice relating to the issuance of the Class A
Certificates and the Class B Certificates will be deposited prior to
listing with the Chief Registrar of the District Court of Luxembourg, where
copies thereof may be obtained upon request. The Class A and the Class B
Certificates have been accepted for clearance through the facilities of
DTC, Cedelbank and Euroclear. The CUSIP numbers for the Class A
Certificates and the Class B Certificates are _____ and _____ respectively;
the International Securities Identification Numbers (ISIN) for the Class A
Certificates and the Class B Certificates are _____ and _____ respectively;
and the Common Code numbers for the Class A Certificates and the Class B
Certificates are _____ and _____, respectively.

      As of the date of this prospectus supplement, the Bank is not
involved in any litigation or arbitration proceeding relating to claims
which are material in the context of the issuance of the Certificates, nor
so far as the Bank is aware are any such proceedings pending or threatened.

      Except as disclosed herein, there has been no material adverse change
in the financial position of the Bank since _________, 199_ through the
date of this prospectus supplement.

      The transactions contemplated in this prospectus supplement were
authorized by resolutions adopted by the Bank's Board of Directors on
_____, 1999 and by the Bank's Asset and Loan Securitization Committee as of
_____, 1999.

      Copies of the Pooling and Servicing Agreement, the Series 1999-_
Supplement, the annual report of independent public accountants described
in "Description of the Certificates--Evidence as to Compliance" in the
attached prospectus, the documents described under "Where You Can Find More
Information" and the reports to Certificateholders referred to under
"Reports to Certificateholders" and "Description of the
Certificates--Reports to Certificateholders" in the attached prospectus
will be available free of charge at the office of Banque Generale du
Luxembourg, S.A. (the "LISTING AGENT"), 50 Avenue J.F. Kennedy, L-2951,
Luxembourg. Financial information regarding the Bank is included in the
consolidated financial statements of The Chase Manhattan Corporation in The
Chase Manhattan Corporation's Annual Report on Form 10-K for the fiscal
year ended December 31, 1998. Such report is available, and reports for
subsequent years will be available, at the office of the Listing Agent.

      So long as there is no Paying Agent and Transfer Agent in Luxembourg,
Banque Generale du Luxembourg, S.A. will act as intermediary agent in
Luxembourg. In the event that Definitive Certificates are issued, a Paying
Agent and Transfer Agent will be appointed in Luxembourg.

      The Certificates, the Agreement and the Series 1999-_ Supplement are
governed by the laws of the State of New York.


                            ERISA CONSIDERATIONS

      Section 406 of the Employee Retirement Income Security Act of 1979,
as amended ("ERISA") and Section 4975 of the Code prohibit certain pension,
profit sharing or other employee benefit plans, individual retirement
accounts or annuities and employee annuity plans and Keogh plans
(collectively, "PLANS") from engaging in certain transactions involving
"plan assets" with persons that are "parties in interest" under ERISA or
"disqualified persons" under the Code (collectively, "PARTIES IN INTEREST")
with respect to the Plan. A violation of these "prohibited transaction"
rules may generate excise tax and other liabilities under ERISA and Section
4975 of the Code for such persons, unless a statutory, regulatory or
administrative exemption is available. Plans that are governmental plans
(as defined in section 3(32) of ERISA) and certain church plans (as defined
in section 3(33) of ERISA) are not subject to ERISA requirements.

CLASS A CERTIFICATES

      A violation of the prohibited transaction rules could occur if the
Class A Certificates were to be purchased with assets of any Plan if the
Transferor, the Master Trust Trustee, any of the Underwriters or any of
their affiliates were a Party in Interest with respect to such Plan, unless
a statutory, regulatory or administrative exemption is available or an
exemption applies under a regulation (the "PLAN ASSET REGULATION") issued
by the Department of Labor ("DOL"). The Transferor, the Master Trust
Trustee, any of the Underwriters and their affiliates are likely to be
Parties in Interest with respect to many Plans. Before purchasing the Class
A Certificates, a Plan fiduciary or other Plan investor should consider
whether a prohibited transaction might arise by reason of the relationship
between the Plan and the Transferor, the Master Trust Trustee, any of the
Underwriters or any of their affiliates and consult their counsel regarding
the purchase in light of the considerations described below and in the
attached prospectus.

      Under certain circumstances, the Plan Asset Regulation treats the
assets of an entity in which a Plan holds an equity interest as "plan
assets" of such Plan. Because the Class A Certificates will represent
beneficial interests in the Master Trust, and despite the agreement of the
Transferor and the Certificate Owners to treat the Class A Certificates as
debt instruments, the Class A Certificates are likely to be considered
equity interests in the Master Trust for purposes of the Plan Asset
Regulation, with the result that the assets of the Master Trust are likely
to be treated as "plan assets" of the investing Plans for purposes of ERISA
and Section 4975 of the Code, unless the exception for "publicly-offered
securities" is applicable as described in the attached prospectus. The
Underwriters anticipate that the Class A Certificates will meet the
criteria for treatment as "publicly-offered securities" as described in the
attached prospectus. No restrictions will be imposed on the transfer of the
Class A Certificates. It is expected that the Class A Certificates will be
held by at least 100 or more investors who were independent of the issuer
and of one another ("INDEPENDENT INVESTORS") at the conclusion of the
initial public offering although no assurance can be given, and no
monitoring or other measures will be taken to ensure, that such condition
is met. The Class A Certificates will be sold as part of an offering
pursuant to an effective registration statement under the Securities Act
and then will be timely registered under the Exchange Act.

      If the foregoing exception under the Plan Asset Regulation were not
satisfied, transactions involving the Master Trust and Parties in Interest
with respect to a Plan that purchases or holds Class A Certificates might
be prohibited under Section 406 of ERISA and/or Section 4975 of the Code
and result in excise tax and other liabilities under ERISA and Section 4975
of the Code unless an exemption were available. The five DOL class
exemptions may not provide relief for all transactions involving the assets
of the Master Trust even if they would otherwise apply to the purchase of a
Class A Certificate by a Plan.

CLASS B CERTIFICATES

      The Class B Underwriter currently does not expect that the Class B
Certificates will be held by at least 100 Independent Investors and,
therefore, does not expect that such Class B Certificates will qualify as
publicly-offered securities under the regulation referred to in the
preceding paragraph. Accordingly, the Class B Certificates may not be
acquired or held by (a) any employee benefit plan that is subject to ERISA,
(b) any plan or other arrangement (including an individual retirement
account or Keogh plan) that is subject to Section 4975 of the Code, or (c)
any entity whose underlying assets include "plan assets" under the
regulation by reason of any such plan's investment in the entity. By its
acceptance of a Class B Certificate, each Class B Certificateholder will be
deemed to have represented and warranted that it is not and will not be
subject to the foregoing limitation.

CONSULTATION WITH COUNSEL

      In light of the foregoing, fiduciaries or other persons contemplating
purchasing the Certificates on behalf or with "plan assets" of any Plan
should consult their own counsel regarding whether the Master Trust assets
represented by the Certificates would be considered "plan assets," the
consequences that would apply if the Master Trust assets were considered
"plan assets," and the applicability of exemptive relief from the
prohibited transaction rules.

      Finally, Plan fiduciaries and other Plan investors should consider
the fiduciary standards under ERISA or other applicable law in the context
of the Plan's particular circumstances before authorizing an investment of
a portion of the Plan's assets in the Certificates. Accordingly, among
other factors, Plan fiduciaries and other Plan investors should consider
whether the investment (i) satisfies the diversification requirement of
ERISA or other applicable law, (ii) is in accordance with the Plan's
governing instruments, and (iii) is prudent in light of the "Risk Factors"
and other factors discussed in this prospectus supplement.


                                UNDERWRITING

      Subject to the terms and conditions set forth in the Underwriting
Agreement dated February 26, 1999 (the "UNDERWRITING AGREEMENT") between
Chase USA and the underwriters named below (the "UNDERWRITERS"), Chase USA
has agreed to sell to the Underwriters of the Class A Certificates (the
"CLASS A UNDERWRITERS") and the Underwriter of the Class B Certificates
(the "CLASS B UNDERWRITER"), and each of the Underwriters has severally
agreed to purchase, the principal amount of the Class A Certificates and
the Class B Certificates, as applicable, set forth opposite its name:

                                               Principal Amount of
Class A Underwriters                               Certificates
- --------------------                           -------------------

Chase Securities Inc.                             $___________

_______________________________
_______________________________
_______________________________
   Total                                          $           
                                                  ============


                                              Principal Amount of
Class B Underwriter                           Class B Certificates 
- -------------------                           --------------------

Chase Securities Inc.                             $__________


      The price to public, Underwriters' discounts and commissions, the
concessions that the Underwriters may allow to certain dealers, and the
discounts that such dealers may reallow to certain other dealers, each
expressed as a percentage of the principal amount of the Class A and Class
B Certificates, shall be as follows:

                                  Underwriting     Selling       Reallowance,
                       Price to   Discount and   Concessions,      Not to
                        Public    Commissions    Not to Exceed     Exceed
                       --------   ------------   -------------   ------------

Class A Certificates    _____%       _____%          _____%        _____%

Class B Certificates    _____%       _____%          _____%        _____%

      After the offering is completed, Chase USA will receive the proceeds,
after deduction of the underwriting and other expenses, listed below:

                                         Proceeds to
                                       Transferor (as %
                                       of the Principal      Underwriting
                        Proceeds to      amount of the       Discounts and
                        Transferor       Certificates)        Concessions
                        -----------    ----------------      -------------
Class A Certificates    $__________          ______%          $_________

Class B Certificates    $__________           ______%         $_________

      After the public offering, the public offering price and other
selling terms may be changed by the Class A Underwriters and Class B
Underwriter, as the case may be.

      Each Underwriter has represented and agreed that (a) it only issued
or passed on and will only issue or pass on in the United Kingdom any
document received by it in connection with the issue of the Certificates to
a person who is of a kind described in Article 11(3) of the Financial
Services Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or
who is a person to whom the document may otherwise lawfully be issued or
passed on, (b) it has complied and will comply with all applicable
provisions of the Financial Services Act 1986 of Great Britain with respect
to anything done by it in relation to the Certificates in, from or
otherwise involving the United Kingdom and (c) if that Underwriter is an
authorized person under the Financial Services Act 1986, it has only
promoted and will only promote (as that term is defined in Regulation 1.02
of the Financial Services (Promotion of Unregulated Schemes) Regulations
1991) to any person in the United Kingdom the scheme described herein if
that person is of a kind described either in Section 76(2) of the Financial
Services Act 1986 or in Regulation 1.04 of the Financial Services
(Promotion of Unregulated Schemes) Regulations 1991.

      Chase USA will indemnify the Underwriters against certain
liabilities, including liabilities under the Securities Act, or contribute
to payments the Underwriters may be required to make in respect thereof.

      Chase Securities Inc. is a wholly owned subsidiary of The Chase
Manhattan Corporation. See "Chase USA" in the attached prospectus.

      The Underwriters may engage in over-allotment transactions,
stabilizing transactions, syndicate covering transactions and penalty bids
with respect to the Certificates in accordance with Regulation M under the
Exchange Act. Over-allotment transactions involve syndicate sales in excess
of the offering size creating a syndicate short position. Stabilizing
transactions permit bids to purchase the Certificates so long as the
stabilizing bids do not exceed a specified maximum. Syndicate covering
transactions involve purchases of the Certificates in the open market after
the distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the Underwriters to reclaim a selling
concession from a syndicate member when the Certificates originally sold by
such syndicate member are purchased in a syndicate covering transaction.
Such over-allotment transactions, stabilizing transactions, syndicate
covering transactions and penalty bids may cause prices of the Certificates
to be higher than they would otherwise be in the absence of such
transactions. Neither the Master Trust nor any of the Underwriters
represent that the Underwriters will engage in any such transactions nor
that such transactions, once commenced, will not be discontinued without
notice.

      This prospectus supplement and the attached prospectus may be used by
Chase Securities Inc. in connection with offers and sales related to
market-making transactions in the Certificates. Chase Securities Inc. may
act as principal or agent in such transactions. Such sales will be made at
prices related to prevailing market prices at the time of sale. Chase
Securities Inc. has no obligation to make a market in the Certificates and
any such market-making may be discontinued at any time without notice, in
its sole discretion. Chase Securities Inc. is among the Underwriters
participating in the initial distribution of the Certificates.


                              EXCHANGE LISTING

      Chase USA has applied to list the Certificates on the Luxembourg
Stock Exchange. Chase USA cannot guaranty that the application for the
listing will be accepted. You should consult with Banque Generale du
Luxembourg, S.A., the Luxembourg listing agent for the Certificates, 50
Avenue J.F. Kennedy, L-2951 Luxembourg, phone number (352) 42423113, to
determine whether or not the Certificates are listed on the Luxembourg
Stock Exchange.

      This prospectus supplement and the attached prospectus have been
prepared by the Bank solely for use in connection with the offering and
listing of the Certificates described herein. The Bank has taken reasonable
care to ensure that facts stated in this Prospectus Supplement and the
attached Prospectus are true and accurate in all material respects and
there have not been omitted material facts the omission of which would make
misleading any statements of fact or opinion herein or therein. The Bank
accepts responsibility accordingly.


                  INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT

Term                                                                   Page
- ----                                                                   ----
Accounts...............................................................S-18
Accumulation Period Length.............................................S-33
Accumulation Shortfall.................................................S-43
Addition Date..........................................................S-34
Additional Certificates................................................S-49
Additional Interest....................................................S-31
Additional Issuance....................................................S-49
Adjusted Investor Interest.............................................S-36
Agreement..............................................................S-18
Available Investor Principal Collections...............................S-33
Available Reserve Account Amount.......................................S-48
Bank...................................................................S-18
Base Rate..............................................................S-26
Cedelbank..............................................................S-30
Certificateholders.....................................................S-18
Certificates...........................................................S-18
Chase USA..............................................................S-18
Class A Additional Interest............................................S-31
Class A Adjusted Investor Interest.....................................S-35
Class A Available Funds................................................S-31
Class A Certificate Rate...............................................S-31
Class A Certificateholders.............................................S-18
Class A Certificates...................................................S-18
Class A Covered Amount.................................................S-47
Class A Fixed Allocation...............................................S-35
Class A Floating Allocation............................................S-34
Class A Investor Charge-off............................................S-46
Class A Investor Default Amount........................................S-46
Class A Investor Interest..............................................S-35
Class A Monthly Interest...............................................S-39
Class A Monthly Principal..............................................S-42
Class A Principal Funding Investment Shortfall.........................S-47
Class A Required Amount................................................S-36
Class A Scheduled Payment Date.........................................S-25
Class A Servicing Fee..................................................S-52
Class A Underwriters...................................................S-56
Class B Additional Interest............................................S-31
Class B Available Funds................................................S-31
Class B Certificate Rate...............................................S-31
Class B Certificateholders.............................................S-18
Class B Certificates...................................................S-18
Class B Fixed Allocation...............................................S-35
Class B Floating Allocation............................................S-34
Class B Investor Charge-off............................................S-47
Class B Investor Default Amount........................................S-46
Class B Investor Interest..............................................S-35
Class B Monthly Interest...............................................S-39
Class B Monthly Principal..............................................S-42
Class B Required Amount................................................S-36
Class B Scheduled Payment Date.........................................S-25
Class B Servicing Fee..................................................S-52
Class B Underwriter....................................................S-56
Closing Date...........................................................S-31
CMB....................................................................S-18
Collateral Available Funds.............................................S-39
Collateral Charge-off..................................................S-47
Collateral Default Amount..............................................S-46
Collateral Fixed Allocation............................................S-35
Collateral Floating Allocation.........................................S-34
Collateral Interest....................................................S-36
Collateral Interest Holder.............................................S-36
Collateral Interest Servicing Fee......................................S-52
Collateral Monthly Interest............................................S-40
Collateral Monthly Principal...........................................S-43
Collateral Rate........................................................S-40
Companion Series.......................................................S-49
Controlled Accumulation Amount.........................................S-43
Controlled Accumulation Period.........................................S-25
Controlled Deposit Amount..............................................S-25
Cut-off Date...........................................................S-18
Default Amount.........................................................S-46
Distribution Date......................................................S-31
DOL....................................................................S-54
DTC....................................................................S-30
ERISA..................................................................S-53
Euroclear..............................................................S-30
Excess Finance Charge Collections......................................S-45
Excess Funding Account.................................................S-32
Excess Spread..........................................................S-39
Fixed Investor Percentage..............................................S-35
Floating Investor Percentage...........................................S-34
Group I................................................................S-44
Independent Investors..................................................S-54
Initial Collateral Interest............................................S-45
Interest Period........................................................S-29
investment company.....................................................S-26
Investor Default Amount................................................S-46
Investor Interest......................................................S-36
Investor Servicing Fee.................................................S-51
LIBOR..................................................................S-32
Libor Determination Date...............................................S-31
Listing Agent..........................................................S-53
Loan Agreement.........................................................S-32
Master Trust Trustee...................................................S-18
Master Trust Yield.....................................................S-10
Minimum Aggregate Principal Receivables................................S-18
Minimum Transferor Interest............................................S-18
Monthly Period.........................................................S-34
Net Servicing Fee Rate.................................................S-52
Parties in Interest....................................................S-53
Pay out Event..........................................................S-50
Plan Asset Regulation..................................................S-54
Plans..................................................................S-53
Portfolio Yield........................................................S-26
Principal Funding Account..............................................S-47
Principal Funding Account Balance......................................S-25
Principal Funding Investment Proceeds..................................S-47
Principal Shortfalls...................................................S-45
Rating Agency Condition................................................S-46
Reallocated Class B Principal Collections..............................S-37
Reallocated Collateral Principal Collections...........................S-37
Reallocated Principal Collections......................................S-37
Receivables............................................................S-18
Record Date............................................................S-29
Recoveries.............................................................S-20
Reference Banks........................................................S-32
Removal Date...........................................................S-34
Removed Accounts.......................................................S-19
Required Amount........................................................S-33
Required Collateral Interest...........................................S-45
Required Reserve Account Amount........................................S-48
Reserve Account........................................................S-47
Reserve Account Funding Date...........................................S-48
Revolving Period.......................................................S-32
Series 1999-_ Certificates.............................................S-18
Series 1999-_ Supplement...............................................S-18
Series 1999-_ Termination Date.........................................S-42
Servicer Interchange...................................................S-51
Servicing Fee..........................................................S-51
Shared Principal Collections...........................................S-45
Telerate Page 3750.....................................................S-32
Transfer Date..........................................................S-38
Transferor.............................................................S-18
Transferor Certificate.................................................S-29
Transferor Interest....................................................S-34
Transferor Percentage..................................................S-29
Trust Portfolio........................................................S-18
U.S. ..................................................................S-30
Underwriters...........................................................S-56
Underwriting Agreement.................................................S-56




                                  ANNEX I

                    OTHER SERIES ISSUED AND OUTSTANDING

      The table below sets forth the principal characteristics of the
______ other Series previously issued by the Master Trust and currently
outstanding. For more specific information with respect to any Series, any
prospective investor should contact The Chase Manhattan Bank at (212)
270-6000. The Chase Manhattan Bank will provide, without charge, to any
prospective purchaser of the Certificates, a copy of the Disclosure
Documents for any other publicly issued Series.

SERIES 1995-2

1.  Class A Certificates

    Initial Investor Interest.....................    $600,000,000
    Certificate Rate..............................    6.23%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $50,000,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    September 30, 1999
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $47,728,181.82
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    October 15, 2000
    Series 1995-2 Termination Date................    June 15, 2003
    Series Issuance Date..........................    October 19, 1995

2.  Class B Certificates
    Initial Investor Interest.....................    $34,090,000
    Certificate Rate..............................    6.38%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    November 15, 2000
    Series 1995-2 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1995-3

1.  Class A Certificates
    Initial Investor Interest.....................    $450,000,000
    Certificate Rate..............................    6.23%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $37,500,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    July 31, 2001
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $35,795,636.36
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    August 15, 2002
    Series 1995-3 Termination Date................    April 15, 2005
    Series Issuance Date..........................    November 21, 1995

2.  Class B Certificates
    Initial Investor Interest.....................    $25,568,000
    Certificate Rate..............................    6.39%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    September 15, 2002
    Series 1995-3 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1995-4

1.  Class A Certificates
    Initial Investor Interest.....................    $300,000,000
    Certificate Rate..............................    Three Month LIBOR +
                                                      0.20%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $25,000,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    October 31, 2001
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $35,714,857.14
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    November 25, 2002
    Series 1995-4 Termination Date................    July 25, 2005
    Series Issuance Date..........................    November 29, 1995

2.  Class B Certificates
    Initial Investor Interest.....................    $21,428,000
    Certificate Rate..............................    Three Month LIBOR +
                                                      0.32%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    November 25, 2002
    Series 1995-4 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1996-1

1.  Class A Certificates
    Initial Investor Interest.....................    $700,000,000
    Certificate Rate..............................    5.55%
    Controlled Accumulation Amount (subject to
      adjustmemnt)................................    $58,333,333.33
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    December 31, 1999
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $55,682,545.45
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    January 15, 2001
    Series 1996-1 Termination Date................    September 15, 2003
    Series Issuance Date..........................    January 23, 1996

2.  Class B Certificates
    Initial Investor Interest.....................    $39,772,000
    Certificate Rate..............................    5.71%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    February 15, 2001
    Series 1996-1 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1996-2

1.  Class A Certificates
    Initial Investor Interest.....................    $550,000,000
    Certificate Rate..............................    5.98%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $45,833,333.33
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    December 31, 2004
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $43,750,000.00
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    January 15, 2006
    Series 1996-2 Termination Date................    September 15, 2008
    Series Issuance Date..........................    January 23, 1996

2   Class B Certificates
    Initial Investor Interest.....................    $31,250,000
    Certificate Rate..............................    6.16%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    February 15, 2006
    Series 1996-2 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1996-3

1.  Class A Certificates
    Initial Investor Interest.....................    $411,983,000
    Certificate Rate..............................    7.09%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $34,331,916.67
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    May 31, 2005
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $32,772,440.86
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    June 15, 2006
    Series 1996-3 Termination Date................    February 15, 2009
    Series Issuance Date..........................    May 30, 1996

2.  Class B Certificates
    Initial Investor Interest.....................    $23,408,000
    Certificate Rate..............................    7.27%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    July 15, 2006
    Series 1996-3 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1996-4

1.  Class A Certificates
    Initial Investor Interest.....................    $1,400,000,000
    Certificate Rate..............................    One Month LIBOR + 0.13%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $116,666,666.67
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    October 31, 2002
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $150,000,666.67
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    November 17, 2003
    Series 1996-4 Termination Date................    July 17, 2006
    Series Issuance Date..........................    November 14, 1996

2.  Class B Certificates
    Initial Investor Interest.....................    $116,666,000

    Certificate Rate..............................    One Month LIBOR + 0.35%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    December 15, 2003
    Series 1996-4 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1997-1

1.  Class A Certificates
    Initial Investor Interest.....................    $1,150,000,000
    Certificate Rate..............................    One Month LIBOR + 0.09%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $95,833,333.33
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    January 31, 2003
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $123,214,619
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    February 15, 2004
    Series 1997-1 Termination Date................    October 15, 2006
    Series Issuance Date..........................    February 24, 1997

2.  Class B Certificates
    Initial Investor Interest.....................    $95,833,000
    Certificate Rate..............................    One Month LIBOR + 0.29%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    March 15, 2004
    Series 1997-1 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1997-2

1.  Class A Certificates
    Initial Investor Interest.....................    $1,500,000,000
    Certificate Rate..............................    6.30%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $125,000,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    July 31, 1999
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $119,318,455
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    August 15, 2000
    Series 1997-2 Termination Date................    April 15, 2003
    Series Issuance Date..........................    August 18, 1997

2.  Class B Certificates
    Initial Investor Interest.....................    $85,227,000
    Certificate Rate..............................    6.45%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    September 15, 2000
    Series 1997-2 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1997-3

1.  Class A Certificates
    Initial Investor Interest.....................    $250,000,000
    Certificate Rate..............................    6.777%
    Controlled Accumulation Amount (subject to
      adjustment).................................    One-twelfth of
                                                      outstanding balance
                                                      of Class A Certificates
                                                      on August 1, 2003
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    August 31, 2003
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $26,786,048
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    September 15, 2004
    Series 1997-3 Termination Date................    May 15, 2007
    Series Issuance Date..........................    September 22, 1997

2.  Class B Certificates
    Initial Investor Interest.....................    $20,833,000
    Certificate Rate..............................    One Month LIBOR + 0.35%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    October 15, 2004
    Series 1997-3 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for
                                                      Class A Certificates

SERIES 1997-4

1.  Class A Certificates
    Initial Investor Interest.....................    $600,000,000
    Certificate Rate..............................    One Month LIBOR + 0.16%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $50,000,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    November 30, 2001
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $64,285,715
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    December 15, 2002
    Series 1997-4 Termination Date................    August 15, 2005
    Series Issuance Date..........................    December 8, 1997

2.  Class B Certificates

    Initial Investor Interest.....................    $50,000,000
    Certificate Rate..............................    One Month LIBOR + 0.36%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    January 15, 2003
    Series 1997-4 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1997-5

1.  Class A Certificates
    Initial Investor Interest.....................    $500,000,000
    Certificate Rate..............................    6.194%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $41,666,667
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    November 30, 2001
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $39,772,819
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    December 15, 2002
    Series 1997-5 Termination Date................    August 15, 2005
    Series Issuance Date..........................    December 23, 1997

2.  Class B Certificates
    Initial Investor Interest.....................    $28,409,000
    Certificate Rate..............................    6.388%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    January 15, 2003
    Series 1997-5 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1998-1

1.  Class A-1 Certificates
    Initial Investor Interest.....................    $273,822,563
    Certificate Rate..............................    One Month LIBOR + 0.231%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $22,818,547
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    January 31, 2004
    Annual Servicing Fee Percentage...............    2.0%
    Enhancement...................................    Subordination of Class
                                                      B Certificates and
                                                      Initial Collateral
                                                      Interest
    Scheduled Payment Date........................    February 15, 2005
    Series 1998-1 Termination Date................    October 15, 2007
    Series Issuance Date..........................    February 12, 1998

    Class A-2 Certificates
    Initial Investor Interest.....................    $245,278,391
    Certificate Rate..............................    One Month LIBOR +
                                                      0.1885%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $20,439,866
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    January 31, 2004
    Annual Servicing Fee Percentage...............    2.0%
    Enhancement...................................    Subordination of Class
                                                      B Certificates and
                                                      Initial Collateral
                                                      Interest
    Scheduled Payment Date........................    February 15, 2005
    Series 1998-1 Termination Date................    October 15, 2007
    Series Issuance Date..........................    February 12, 1998

    Class A-3 Certificates
    Initial Investor Interest.....................    $243,131,534
    Certificate Rate..............................    One Month LIBOR +
                                                      0.2445%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $20,260,961
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    January 31, 2004
    Annual Servicing Fee Percentage...............    2.0%
    Enhancement...................................    Subordination of Class
                                                      B Certificates and
                                                      Initial Collateral
                                                      Interest
    Scheduled Payment Date........................    February 15, 2005
    Series 1998-1 Termination Date................    October 15, 2007
    Series Issuance Date..........................    February 12, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $63,519,000
    Certificate Rate..............................    One Month LIBOR + 0.37%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $81,668,141
    Scheduled Payment Date........................    March 15, 2005
    Series 1998-1 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1998-2

1.  Class A Certificates
    Initial Investor Interest.....................    $800,000,000
    Certificate Rate..............................    Federal Funds Rate +
                                                      0.24%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $66,666,667
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    January 31, 2000
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $85,714,953
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    February 15, 2001
    Series 1998-2 Termination Date................    February 15, 2003
    Series Issuance Date..........................    March 9, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $66,666,000
    Certificate Rate..............................    One Month LIBOR + 0.25%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    March 15, 2003
    Series 1998-2 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for
                                                      Class A Certificates

SERIES 1998-3

1.  Class A Certificates
    Initial Investor Interest.....................    $600,000,000
    Certificate Rate..............................    6.000%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $50,000,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    March 31, 2002
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $47,728,182
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    April 15, 2003
    Series 1998-3 Termination Date................    August 15, 2005
    Series Issuance Date..........................    May 1, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $34,090,000
    Certificate Rate..............................    6.150%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    May 15, 2003
    Series 1998-3 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1998-4

1.  Class A Certificates
    Initial Investor Interest.....................    $552,486,188
    Certificate Rate..............................    One Month LIBOR + 0.134%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $46,040,516
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    July 31, 2007
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $59,195,465
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    August 15, 2008
    Series 1998-4 Termination Date................    December 15, 2010
    Series Issuance Date..........................    July 28, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $46,040,000
    Certificate Rate..............................    One Month LIBOR + 0.36%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    September 15, 2008
    Series 1998-4 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1998-5

1.  Class A Certificates
    Initial Investor Interest.....................    $650,000,000
    Certificate Rate..............................    One Month LIBOR + 0.16%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $54,166,667
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    August 31, 2002
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $69,643,524
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    September 15, 2003
    Series 1998-5 Termination Date................    January 15, 2006
    Series Issuance Date..........................    September 24, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $54,166,000
    Certificate Rate..............................    One Month LIBOR + 0.36%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    October 15, 2003
    Series 1998-5 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1998-6

1.  Class A Certificates
    Initial Investor Interest.....................    $650,000,000
    Certificate Rate..............................    One Month LIBOR + 0.26%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $54,166,667
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    April 30, 2001
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $69,643,524
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    May 15, 2002
    Series 1998-6 Termination Date................    September 15, 2004
    Series Issuance Date..........................    November 24, 1998

2.  Class B Certificates
    Initial Investor Interest.....................    $54,166,000
    Certificate Rate..............................    One Month LIBOR + 0.51%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    June 15, 2002
    Series 1998-6 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates

SERIES 1999-1

1.  Class A Certificates
    Initial Investor Interest.....................    $750,000,000
    Certificate Rate..............................    One Month LIBOR + 0.16%
    Controlled Accumulation Amount (subject to
      adjustment).................................    $62,500,000
    Commencement of Controlled Accumulation
      Period (subject to adjustment)..............    April 30, 2003
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    $80,357,145
    Other Enhancement.............................    Subordination of Class
                                                      B Certificates
    Scheduled Payment Date........................    May 15, 2004
    Series 1999-1 Termination Date................    September 15, 2006
    Series Issuance Date..........................    March 4, 1999

2.  Class B Certificates
    Initial Investor Interest.....................    $62,500,000
    Certificate Rate..............................    One Month LIBOR + 0.39%
    Annual Servicing Fee Percentage...............    2.0%
    Initial Collateral Interest...................    Same as above for Class
                                                      A Certificates
    Scheduled Payment Date........................    June 15, 2004
    Series 1999-1 Termination Date................    Same as above for Class
                                                      A Certificates
    Series Issuance Date..........................    Same as above for Class
                                                      A Certificates






                                                                 EXHIBIT 99.1


[FLAG]
The information in this prospectus is not complete and may be changed. We
cannot sell these securities until the registration statement filed with
the Securities and Exchange Commission is effective. This prospectus is not
an offer to sell these securities and it is not soliciting an offer to buy
these securities in any state where the offer or sale is not permitted.


PROSPECTUS SUPPLEMENT TO PROSPECTUS, DATED ____, 199_

CHASE CREDIT CARD OWNER TRUST 1999-__
Issuer

CHASE MANHATTAN BANK USA, NATIONAL ASSOCIATION, Transferor and Administrator

THE CHASE MANHATTAN BANK, Servicer of Chase Credit Card Master Trust

$_________ CLASS A FLOATING RATE ASSET BACKED NOTES, SERIES 1999-__

$_________ CLASS B FLOATING RATE ASSET BACKED NOTES, SERIES 1999-__

$_________ CLASS C FLOATING RATE ASSET BACKED NOTES, SERIES 1999-__


                       Class A            Class B             Class C
                       -------            -------             -------
Principal Amount   $____________       $____________       $____________
Price              $______ (___%)      $______ (___%)      $______ (___%)
Underwriters'
  Commissions      $______ (___%)      $______ (___%)      $______ (___%)
Proceeds to the
  Issuer           $______ (___%)      $______ (___%)      $______ (___%)
Interest Rate      one-month LIBOR +   one-month LIBOR +   one-month LIBOR +
                          ___% p.a.           ___% p.a.          ___% p.a.
Interest Payment   monthly on          monthly on          monthly on
  Dates             the 15th            the 15th            the 15th
First Interest      
  Payment Date     __________, 1999    ___________, 1999   ___________, 1999

Note Maturity
  Date             __________, ___     ___________, ____   ___________, ____


The Class B Notes are subordinated to the Class A Notes. The Class C Notes
are subordinated to the Class A Notes and the Class B Notes.

THESE SECURITIES ARE INTERESTS IN CHASE CREDIT CARD OWNER TRUST 1999-__,
AND ARE BACKED ONLY BY THE ASSETS OF THE OWNER TRUST. NEITHER THESE
SECURITIES NOR THE ASSETS OF THE OWNER TRUST ARE RECOURSE OBLIGATIONS OF
CHASE CREDIT CARD MASTER TRUST, CHASE MANHATTAN BANK USA, N.A., THE CHASE
MANHATTAN BANK OR ANY OF THEIR AFFILIATES, OR OBLIGATIONS INSURED BY THE
FDIC.

THESE SECURITIES ARE HIGHLY STRUCTURED. BEFORE YOU PURCHASE THESE
SECURITIES, BE SURE YOU UNDERSTAND THE STRUCTURE AND THE RISKS. SEE "RISK
FACTORS" ON PAGES S-__ OF THIS PROSPECTUS SUPPLEMENT.

WE HAVE APPLIED TO HAVE THE SECURITIES LISTED ON THE LUXEMBOURG STOCK
EXCHANGE.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED ON THE
ADEQUACY OR ACCURACY OF THE DISCLOSURES IN THIS SUPPLEMENT AND THE ATTACHED
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

These securities are offered subject to availability.

Underwriters of the Class A Notes
Chase Securities Inc.

Underwriters of the Class B Notes
Chase Securities Inc.

Underwriters of the Class C Notes
Chase Securities Inc.

          The date of this Prospectus Supplement is ______, 199_.





                             TABLE OF CONTENTS

WHERE TO FIND INFORMATION IN THESE DOCUMENTS............................S-5

SUMMARY OF TERMS........................................................S-6

STRUCTURAL SUMMARY......................................................S-8

SELECTED MASTER TRUST PORTFOLIO SUMMARY DATA............................S-12

RISK FACTORS............................................................S-15
  Potential Early Repayment or Delayed Payment
    due to Reduced Portfolio Yield......................................S-15
  Allocations of Charged-Off Receivables
    Could Reduce Payments to Securityholders............................S-17
  Limited Ability toResell Notes........................................S-18
  Certain Liens Could Be Given Priority
    Over Your Securities................................................S-18
  Insolvency or Bankruptcy of Chase USA Could
    Result in Accelerated, Delayed or Reduced
    Payments to Noteholders.............................................S-18
  Issuance of Additional Series by the Master
    Trust May Affect the  Timing of Payments............................S-20
  Individual Noteholders Will Have Limited
    Control of Master Trust Actions.....................................S-20
  Class B and Class C Bear Additional Credit Risk.......................S-20
  Limited Assets of the Owner Trust.....................................S-21
  Owner Trust Spread Account Available to Class C.......................S-21

THE CHASE CREDIT CARD MASTER TRUST PORTFOLIO............................S-22
  General...............................................................S-22
  Delinquency and Loss Experience.......................................S-23
  Interchange...........................................................S-24
  Recoveries............................................................S-25

THE RECEIVABLES.........................................................S-25

MATURITY CONSIDERATIONS.................................................S-28
  Controlled Accumulation Period........................................S-28
  Events of Default.....................................................S-28
  Rapid Amortization Period.............................................S-29
  Pay Out Events........................................................S-29
  Payment Rates.........................................................S-29

RECEIVABLE YIELD CONSIDERATIONS.........................................S-30

CREATION OF THE OWNER TRUST.............................................S-31
  The Owner Trust.......................................................S-31
  Capitalization of the Owner Trust.....................................S-31
  The Owner Trustee.....................................................S-32

USE OF PROCEEDS.........................................................S-32

DESCRIPTION OF THE SERIES CERTIFICATE...................................S-32
  General...............................................................S-32
  Exchanges.............................................................S-33
  Status of the Series Certificate......................................S-33
  Interest Allocations..................................................S-33
  Principal Allocations.................................................S-33
  Postponement of Controlled Accumulation Period........................S-34
  Allocation Percentages................................................S-34
  Reallocation of Cash Flows............................................S-35
  Application of Collections............................................S-36
  Shared Excess Finance Charge Collections..............................S-41
  Shared Principal Collections..........................................S-41
  Defaulted Receivables; Investor Charge-Offs...........................S-41
  Principal Funding Account.............................................S-42
  Accumulation Period Reserve Account...................................S-42
  Companion Series......................................................S-43
  Pay Out Events........................................................S-44
  Servicing Compensation and Payment of Expenses........................S-45
  Reports to Certificateholders.........................................S-46

DESCRIPTION OF THE NOTES................................................S-46
  General...............................................................S-46
  Principal and Interest on the Notes...................................S-47
  The Indenture.........................................................S-49
  Distributions.........................................................S-49
  Subordination.........................................................S-52
  Owner Trust Spread Account............................................S-52
  Reports to Noteholders................................................S-54

LISTING AND GENERAL INFORMATION.........................................S-54

UNDERWRITING............................................................S-55

EXCHANGE LISTING........................................................S-57

INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT................................S-58

ANNEX I..................................................................A-1




                WHERE TO FIND INFORMATION IN THESE DOCUMENTS

The attached prospectus provides general information about Chase Credit
Card Owner Trust 1999-__ and Chase Credit Card Master Trust, including
terms and conditions that are generally applicable to the securities issued
by the owner trust. The specific terms of the notes and the series
certificate are described in this supplement.

This supplement begins with several introductory sections describing your
series, Chase Credit Card Owner Trust 1999-___ and Chase Credit Card Master
Trust in abbreviated form:

      o   Summary of Terms provides important amounts, dates and other
          terms of your notes;

      o   Structural Summary gives a brief introduction of the key
          structural features of your notes and the series certificate and
          directions for locating further information;

      o   Selected Master Trust Portfolio Summary Data gives certain
          financial information about the assets of the master trust; and

      o   Risk Factors describes risks that apply to your notes and the
          series certificate.

As you read through these sections, cross-references will direct you to
more detailed descriptions in the attached prospectus and elsewhere in this
supplement. You can also directly reference key topics by looking at the
table of contents pages in this supplement and the attached prospectus.

As a purchaser of notes, you should review carefully the description of the
series certificate in this prospectus supplement and the prospectus. The
most significant asset of the owner trust will be the series certificate
issued by the master trust and pledged to secure the notes.

This prospectus supplement and the attached prospectus may be used by Chase
Securities Inc., an affiliate of Chase Manhattan Bank USA, N.A. and of The
Chase Manhattan Bank and a subsidiary of The Chase Manhattan Corporation,
in connection with offers and sales related to market-making transactions
in the notes offered by this supplement and the attached prospectus. Chase
Securities Inc. may act as principal or agent in such transactions. Such
sales will be made at prices related to prevailing market prices at the
time of sale.

You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the prospectus. We have not
authorized anyone to provide you with different information.

We are not offering these notes in any state where the offer is not
permitted.

We do not claim the accuracy of the information in this prospectus
supplement and the prospectus as of any date other than the dates stated on
their respective covers.

TO UNDERSTAND THE STRUCTURE OF THESE SECURITIES, YOU MUST READ CAREFULLY
THE ATTACHED PROSPECTUS AND THIS SUPPLEMENT IN THEIR ENTIRETY.



                              SUMMARY OF TERMS

Seller and Administrator:     Chase Manhattan Bank USA, National Association -
                              "Chase USA"
Issuer:                       Chase Credit Card Owner Trust 1999-__
Indenture Trustee:
Owner Trustee:
Pricing Date:                 _________, ____
Closing Date:                 _________, ____
Clearance and Settlement:     DTC/Cedelbank/Euroclear
Trust                         Assets: The series certificate issued by
                              Chase Credit Card Master Trust representing
                              the right to certain collections on
                              receivables originated in the VISA and
                              MasterCard accounts comprising the master
                              trust portfolio, including recoveries on
                              charged-off receivables and fees payable by
                              VISA and MasterCard to Chase USA. The series
                              certificate will be rated in one of the four
                              highest rating categories by at least one
                              nationally recognized rating agency.


                                                        % of Initial Series
Note Structure:               Amount                    Principal Amount
      Class A                 $___________              __%
      Class B                 $___________              __%
      Class C                 $___________              __%

Annual Servicing Fee:                                   ___%

<TABLE>
<S>                         <C>                 <C>                 <C>
                            CLASS A             CLASS B             CLASS C
                            -------             -------             -------
Anticipated Ratings:
(Moody's/S&P/Fitch IBCA)    Aaa/AAA/AAA*        A2/A/A*             [Baa2/BBB/BBB]**

Credit Enhancement:         subordination       subordination       spread account
                            of Class B and      of Class C
                            Class C 

ERISA Eligible:             Yes***              Yes***              Yes***

Interest Rate:              [1-month LIBOR +    [1-month LIBOR +    [1-month LIBOR +
                            ___% p.a.]          ___ p.a.]           ___% p.a.]

Interest Accrual Method:    actual/360          actual/360          actual/360
Interest Payment Dates:     monthly (15th)      monthly (15th)      monthly (15th)
Interest Rate Index 
  Reset Date:               [2 business days    [2 business days    [2 business days
                            before each         before each         before  each
                            interest payment    interest payment    interest payment
                            date]               date]               date]
First Interest Payment
  Date:                     _________, ___      _________, ___      _________, ___
Scheduled NotePayment
  Date:                     _________, 20xx     _________, 20xx     _________, 20xx
Final Note Payment Date
  (no later than):          _________, 20xx     _________, 20xx     _________, 20xx
Application for Exchange
  Listing:                  Luxembourg          Luxembourg          Luxembourg

CUSIP Number:               ______________      ______________      ______________
ISIN:                       ______________      ______________      ______________
Common Code:                ______________      ______________      ______________
</TABLE>
- ----------
*   It is a condition to issuance that one of these ratings be obtained.
**  It is a condition to issuance that two of these ratings be obtained.
*** Investors subject to ERISA should consult their counsel.

                             STRUCTURAL SUMMARY

This summary briefly describes certain major structural components of
Series 1999-__. To fully understand the terms of Series 1999 - __ you will
need to read both this supplement and the attached prospectus in their
entirety.

THE OWNER TRUST AND THE NOTES

The notes are obligations of the owner trust and bear interest at the rates
and are payable on the dates stated in the summary of terms. The notes will
be issued by the owner trust. The owner trust is a Delaware business trust
formed by Chase USA for the purpose of issuing the notes. Chase USA is the
beneficial owner of the owner trust.

The notes are secured by the series certificate and the proceeds of the
series certificate that may be held from time to time by the owner trust.

For more information on the owner trust see "Creation of the Owner Trust -
The Owner Trust" in this supplement. For more information on the notes, see
"Description of the Notes" in this supplement.

THE MASTER TRUST AND THE SERIES CERTIFICATE

Chase Credit Card Master Trust is the issuer of the series certificate. The
series certificate for Series 1999- __ is one of __ outstanding series
issued by the master trust. The series certificate will not be subordinated
to any other series of certificates issued by the master trust. The trustee
of the master trust maintains the master trust for several beneficiaries:

   o  the owner trust, as holder of the series certificate for Series
      1999-__, is entitled to an allocation of collections on the
      receivables in the master trust portfolio based on the outstanding
      amount of the series certificate;

   o  certificateholders of other series issued by the master trust are
      entitled to allocations of collections on the receivables based on
      the aggregate outstanding amount of each series;

   o  providers of credit enhancements for certain series of certificates
      issued by the master trust are entitled to allocations of collections
      on the receivables based on the terms of those enhancements; and

   o  Chase USA, as transferor of the receivables to the master trust, is
      entitled to the remainder of the collections on the receivables.

The series certificate represents an undivided interest in certain assets
of the master trust. Each month, a portion of collections and net losses on
the receivables, will be allocated to the owner trust as holder of the
series certificate. The amounts allocated to the series certificate will be
used to pay principal and interest due on the notes, to cover net losses
allocated to the series certificate and to pay the servicing fees and other
expenses allocated to the Series Certificate.

For more information on the series certificate see "Description of the
Series Certificate" in this supplement. For more information on the
allocation of collections on the series certificate and payment on the
series certificate see "Description of the Series Certificate - Interest
Allocations," "-Principal Allocations" and "-Allocation Percentages" in
this supplement.

If the collections allocated to the series certificate exceed the principal
and interest payable on the notes, the servicing fee payable to the master
trust servicer, net losses allocated to the series and any required funding
of the spread account (collections > principal + interest + servicing fee +
losses + spread account funding), the servicer will share the excess with
other series of certificates issued by the master trust, and then
distribute any remaining excess to Chase USA. In no case will the holders
of the notes receive more than the outstanding amount of principal and
interest due on the notes.

For more information with respect to the sharing of excess collections see
"Description of the Series Certificate - Shared Excess Finance Charge
Collections" and "- Shared Principal Collection" in this
supplement.

SCHEDULED PAYMENT DATES; MATURITY DATES

The notes are scheduled to be paid in full on the following payment dates
for each class:

   Class A        __________, 20xx
   Class B        __________, 20xx
   Class C        __________, 20xx

The owner trust expects to pay each class of notes in full on the scheduled
payment date for that class.

For the benefit of the owner trust, the master trust will accumulate funds
in a principal funding account for the purpose of redeeming Class A. The
master trust will deposit principal collections in the principal funding
account during a "controlled accumulation period" that ends on the
scheduled payment date for Class A. The controlled accumulation period may
be as long as twelve months, but will be shortened if Chase USA determines
that a shorter period will suffice for the accumulation of the Class A
principal amount. During the controlled accumulation period, the master
trust will make monthly deposits into the principal funding account in
specified amounts. The funds available for deposit in the principal funding
account will comprise the monthly principal collections allocated to Series
1999- _ but may also include principal collections allocated to other
series that would otherwise be paid to Chase USA as transferor of the
receivables to the master trust. In general, the availability of principal
collections allocated to other series would be expected to permit Chase USA
to shorten the controlled accumulation period. On the scheduled payment
date for Class A, the master trust will pay to the owner trust the amount
on deposit in the principal funding account, and the owner trust will make
a principal allocation to Class A to the extent of the available funds.

On the scheduled payment date for Class B, if Class A has been paid in
full, the master trust will pay to the owner trust all principal
collections allocated to Series 1999-__ and the owner trust will make a
principal allocation to Class B, up to the outstanding principal amount of
Class B, to the extent of the available funds.

On the scheduled payment date for Class C, if Class A and Class B have been
paid in full, the master trust will pay to the owner trust all principal
collections allocated to Series 1999-__ and the owner trust will make a
Principal Allocation to Class C, up to the outstanding principal amount of
Class C, to the extent of the available funds.

The notes will mature, and any remaining principal and interest will be
payable, on _________. No further payments on the notes will be made after
that date.

For more information with respect to repayment of principal of notes and
the controlled accumulation period see "Description of the Notes -
Principal and Interest on the Notes - Payments of Principal," "Maturity
Considerations - Controlled Accumulation Period" and "Description of the
Series Certificate Postponement of Controlled Accumulation Period" in this
supplement.

SHORTFALLS IN EXPECTED CASHFLOWS

If the funds available in the principal funding account and paid to the
owner trust on the scheduled Class A payment date are insufficient to pay
Class A principal in full, the owner trust will use the available funds to
pay in part each of the outstanding Class A notes. On each subsequent
payment date, the owner trust will apply all principal allocations it
receives on the series certificate to the further payment of each of the
outstanding Class A notes until they have been paid in full.

If Class A remains outstanding on the scheduled Class B payment date, the
owner trust will use the principal collections it receives from the master
trust to pay Class A until Class A has been paid in full. If the principal
collections remaining after Class A has been paid in full are insufficient
to pay Class B in full, the owner trust will use those funds to pay in part
each of the outstanding Class B notes. On each subsequent payment date, the
owner trust will apply all principal allocations it receives on the series
certificate to the further payment of each of the outstanding Class B notes
until they have been paid in full.

If Class A or Class B remains outstanding on the scheduled Class C payment
date, the owner trust will use the principal collections it receives from
the master trust to pay Class A and Class B until Class A and Class B have
been paid in full. If the available funds remaining after Class A and Class
B have been paid in full are insufficient to pay Class C in full, the owner
trust will use those funds to pay in part each of the outstanding Class C
notes. On each subsequent payment date, the owner trust will apply all
principal allocations it receives on the series certificate to the further
payment of each of the outstanding Class C notes until they have been paid
in full.

For more information on shortfalls in expected cashflows see "Description
of the Notes - Principal and Interest on the Notes - Payment of Principal"
in this supplement.

OPTIONAL REDEMPTION

Chase USA, as transferor of the receivables to the master trust, has the
right, but not the obligation, to purchase the series certificate, and
cause the payment in full of the outstanding notes, when the outstanding
amount of the series certificate is less than 5% of the amount of the
series certificate at the closing date. If Chase USA exercises its right to
purchase the series certificate, the purchase price received by the owner
trust will be used to redeem the outstanding notes. The redemption price
for any note will equal the sum of the outstanding principal amount of the
note plus the accrued but unpaid interest on the note at the redemption
date.

For more information with respect to optional redemption of the notes see
"Description of the Notes Principal and Interest on the Notes - Optional
Redemption" in this supplement and "Description of the Certificates - Final
Payment of Principal; Termination" in the attached prospectus.

ALLOCATION OF NET LOSSES; CREDIT ENHANCEMENT

The series certificate represents an interest in both collections and net
losses on the receivables in the master trust portfolio. The Class A and
Class B notes, however, feature credit enhancement by means of the
subordination of other interests, which provides the Class A and Class B
notes with a measure of protection from net losses and shortfalls in cash
flow. Class C has the benefit of a spread account that is available to
reimburse any losses that Class C may suffer.

The master trust will allocate a portion of net losses on the receivables
in the master trust portfolio to the series certificate. Finance charge
collections allocated to the series certificate ordinarily will be used to
pay interest on the notes, to fund the servicing fee with respect to Series
1999-__ and then to cover the portion of net losses allocated to the series
certificate. If finance charges are insufficient to make all required
payments and reimbursements in any month, shared finance charge collections
from other series, if any, may be used to make up the shortfall.

If those amounts are not sufficient, reallocated principal collections may
be used to make up the shortfall, but in that event the outstanding amount
of the series certificate will be reduced by the amount of the reallocated
principal. Any reduction in the outstanding amount of the series
certificate may be reinstated on subsequent payment dates by application of
any finance charge collections remaining after payment of all other
required amounts.

If any reduction of the outstanding amount of the series certificate is not
reinstated, the owner trust will not receive sufficient principal
allocations for the redemption or repayment of the entire aggregate
principal amount of the notes. In that event, the owner trust will pay
first the principal of Class A, then the principal of Class B, and finally
the principal of Class C. In this manner, Class C will be subordinated to
Class A and Class B, and Class B will be subordinated to Class A.

Class C will have the benefit of the spread account maintained by the owner
trust. The master trust will make payments to the owner trust out of
available finance charge collections on the receivables in order to fund
the spread account. If payments of principal and finance charge collections
on the series certificate are insufficient to pay the principal and
interest due on Class C, the owner trust will use the funds on deposit in
the spread account, if any, to make up the shortfall.

For more information on allocation of losses see "Description of the Notes
- - Subordination" in this supplement.

MINIMUM YIELD ON THE RECEIVABLES; EVENTS OF DEFAULT AND ACCELERATION
OF MATURITY

The owner trust will begin to repay the principal of the notes before their
scheduled payment dates if the finance charge collections on the
receivables in the master trust portfolio are too low. The minimum amount
of collections for any month, referred to as the "base rate", is the sum of
the interest payable on the notes for the related interest period, plus the
servicing fee allocated to the series certificate for the related month. If
the average net yield for the master trust portfolio, after deducting net
loss amounts, for any three consecutive months is less than the average
base rate for the same three consecutive months, a "pay out event" will
occur with respect to the series certificate and the master trust will
commence a "rapid amortization" of the series certificate through payment
of all allocated principal to the owner trust. The owner trust, in turn,
will use the proceeds of any rapid amortization to repay the notes in full
or in part as described above under "Shortfalls in Expected Cashflows."

The series certificate is also subject to several other pay out events,
which could cause the commencement of a rapid amortization of the series
certificate. Also, the notes are subject to certain events of default,
which could result in the acceleration of the maturity of the notes. These
other events are summarized under the headings "Description of the Series
Certificate - Pay Out Events" and "Description of the Notes - Events of
Default" in this supplement.

For more information on pay out events, the portfolio yield and base rate,
early principal repayment and redemption and rapid amortization, see
"Maturity Considerations - Pay Out Events," "Description of the Series
Certificate - Pay Out Events" and "Description of the Notes - Principal and
Interest on the Notes" in this supplement and "Description of the
Certificates Principal Allocations," "- Rapid Amortization Period" and "-
Final Payment of Principal; Termination" in the attached prospectus.

TAX STATUS OF CLASS A, CLASS B, CLASS C AND CHASE CREDIT CARD MASTER TRUST

Simpson Thacher & Bartlett, tax counsel to Chase USA, is of the opinion
that:

o   under existing laws the Class A, Class B and Class C will be
    characterized as debt for U.S. federal income tax purposes; and

o  that neither Chase Credit Card Owner Trust 1999- __ nor the Chase Credit
   Card Master Trust will be an association or publicly traded partnership
   taxable as a corporation for U.S. federal income tax purposes.

For further information regarding the application of U.S. federal income
tax laws, see "Tax Matters" in the attached prospectus.

ERISA CONSIDERATIONS

Subject to important considerations described under "Employee Benefit Plan
Considerations" in the attached prospectus, each class of notes will be
eligible for purchase by persons investing assets of employee benefit plans
or individual retirement accounts.

For further information regarding the application of ERISA, see "Employee
Benefit Plan Considerations" in the attached prospectus.

MAILING ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES

The mailing address of Chase Manhattan Bank USA, National Association is
802 Delaware Avenue, Wilmington, Delaware 19801, and the telephone number
is (302) 575-5000.


                SELECTED MASTER TRUST PORTFOLIO SUMMARY DATA


                             [GRAPHIC OMITTED]


The chart above shows the geographic distribution of the receivables in the
master trust portfolio among the 50 states and the District of Columbia.
Other than the states specifically shown in the chart, no state accounts
for more than 5% of receivables in the master trust portfolio.


                             [GRAPHIC OMITTED]


The chart above shows the percentages of the receivables in the master
trust portfolio arising under accounts within the age brackets shown.


                             [GRAPHIC OMITTED]


The chart above shows the total yield, payment rate and net charge-off rate
for the master trust portfolio for each month from January, 1997 to
December, 1998.

"Master Trust yield" for any month means the total amount of collected
finance charges and interchange charges allocated to Chase Credit Card
Master Trust for the month, expressed as a percentage of total outstanding
principal receivables at the beginning of the month.

The "payment rate" for any month is the aggregate amount collected on
receivables during the month, including recoveries on previously charged
off, receivables, expressed as a percentage of total outstanding
receivables at the beginning of the month.

The amount of "net charge-offs" for any month is the amount of charged-off
receivables recorded in the month, net of any recoveries from earlier
charge-offs on receivables in the master trust portfolio, expressed as a
percentage of total outstanding principal receivables at the beginning of
the month.


                                RISK FACTORS

You should consider the following risk factors in deciding whether to
purchase the notes described herein.

POTENTIAL EARLY               If a pay out event occurs with respect to the
REPAYMENT OR DELAYED          series certificate, the master trust will
PAYMENT DUE TO REDUCED        begin making payments of principal to the
PORTFOLIO YIELD               indenture trustee who holds the series
                              certificate for the benefit of the
                              noteholders. The indenture trustee will then
                              begin making payments of principal on the
                              notes. Such amounts may be paid to the notes
                              prior to the scheduled principal payment date
                              for the notes. If the average Chase Credit
                              Card Master Trust portfolio yield for Series
                              1999-__ for any three consecutive months is
                              less than the average base rate for the same
                              three consecutive months, a "pay out event"
                              will occur with respect to the series
                              certificate for Series 1999-__ and the master
                              trust will commence a rapid amortization of
                              the series certificate for Series 1999-__,
                              and you will receive principal allocations
                              earlier than the scheduled principal
                              allocation date of your notes. Moreover, if
                              principal collections on receivables
                              allocated to other series are available for
                              application to a rapid amortization of any
                              outstanding securities, the period during
                              which that rapid amortization occurs may be
                              substantially shortened. Because of the
                              potential for early repayment if the
                              portfolio yield on the receivables falls
                              below the minimum amount, any circumstances
                              that tend to reduce the portfolio yield may
                              increase the risk of early repayment of the
                              notes.

                              Conversely, a reduction in collections may
                              cause the period during which collections are
                              accumulated in the principal funding account
                              for payment of the series certificate to be
                              longer than otherwise would have been the
                              case.

                              The following factors could result in
                              circumstances that tend to reduce
                              collections:

                              CHASE USA MAY CHANGE THE TERMS AND CONDITIONS
                              OF THE ACCOUNTS

                              Chase USA will transfer to the master trust
                              receivables arising under specified credit
                              card accounts, but Chase USA will continue to
                              own those accounts. As the owner of those
                              accounts, Chase USA retains the right to
                              change various terms and conditions of those
                              accounts, including finance charges and other
                              fees it charges and the required monthly
                              minimum payment. Chase USA may change the
                              terms of the accounts to maintain its
                              competitive position in the credit card
                              industry. Changes in the terms of the
                              accounts may reduce the amount of receivables
                              arising under the accounts, reduce the amount
                              of collections on those receivables, or
                              otherwise alter payment patterns. See
                              "Description of the Certificates - Addition
                              of Trust Assets", "- Representations and
                              Warranties" and "Chase USA's Credit Card
                              Activities Billing and Payments" in the
                              attached prospectus.

                              CHASE USA MAY ADD ACCOUNTS TO THE MASTER
                              TRUST PORTFOLIO

                              In addition to the accounts already
                              designated for the master trust, Chase USA is
                              permitted to designate additional accounts
                              for the master trust portfolio and to
                              transfer the receivables in those accounts to
                              the master trust. Also, if Chase USA's
                              percentage interest in the accounts of the
                              master trust falls to 7% or less, Chase USA
                              will be required to maintain that level by
                              designating additional accounts for the
                              master trust portfolio and transferring the
                              receivables in those accounts to the master
                              trust. Any new accounts and receivables may
                              have different terms and conditions than the
                              accounts and receivables already in the
                              master trust -- such as higher or lower fees
                              or interest rates, or longer or shorter
                              principal allocation terms. Credit card
                              accounts purchased by Chase USA may be
                              included as additional accounts if certain
                              conditions are satisfied. Credit card
                              accounts purchased by Chase USA will have
                              been originated using the account
                              originator's underwriting criteria, not those
                              of Chase USA. The account originator's
                              underwriting criteria may be more or less
                              stringent than those of Chase USA. The new
                              accounts and receivables may produce higher
                              or lower collections or charge-offs over time
                              than the accounts and receivables already in
                              the master trust and could tend to reduce the
                              amount of collections allocated to Series
                              1999-__.

                              If Chase USA is required to add accounts to
                              the master trust, it may not have any
                              accounts to be added to the trust. If Chase
                              USA fails to add accounts when required, a
                              "pay out event" will occur and you could
                              receive payment of principal sooner than
                              expected. See "Description of the
                              Certificates -- Addition of Master Trust
                              Assets" in the attached prospectus.

                              SECURITIES AND RECEIVABLES INTEREST RATE
                              RESET TERMS MAY DIFFER

                              Finance charges on certain of the accounts in
                              the master trust accrue at a variable rate
                              above a designated prime rate or other
                              designated index. The interest rate of your
                              note is based on LIBOR. Changes in LIBOR
                              might not be reflected in the prime rate or
                              the designated index, resulting in a higher
                              or lower spread, or difference, between the
                              amount of collections of finance charge
                              receivables on the accounts and the amounts
                              of interest payable on the notes and other
                              amounts required to be funded out of
                              collections of finance charge receivables.

                              Finance charges on certain of the accounts in
                              the master trust accrue at a fixed rate. If
                              LIBOR increases, the amount of interest on
                              the notes and other amounts required to be
                              funded out of collections of finance charge
                              receivables will increase, while the amount
                              of collections of finance charge receivables
                              on the accounts will remain the same unless
                              and until the rates on the accounts are
                              reset.

                              A decrease in the spread between collections
                              of finance charge receivables and interest
                              allocations on the notes could increase the
                              risk of early repayment of the series
                              certificate and early repayment of the notes.

                              CHANGES TO CONSUMER PROTECTION LAWS MAY
                              IMPEDE CHASE'S COLLECTION EFFORTS

                              Federal and state consumer protection laws
                              regulate the creation and enforcement of
                              consumer loans, including credit card
                              accounts and receivables. Changes or
                              additions to those regulations could make it
                              more difficult for the servicer of the
                              receivables to collect payments on the
                              receivables or reduce the finance charges and
                              other fees that Chase USA can charge on
                              credit card account balances, resulting in
                              reduced collections. See "Description of the
                              Certificates -- Pay Out Events" in the
                              attached prospectus.

                              Receivables that do not comply with consumer
                              protection laws may not be valid or
                              enforceable in accordance with their terms
                              against the obligors on those receivables.
                              Chase USA makes representations and
                              warranties relating to the validity and
                              enforceability of the receivables arising
                              under the accounts in the master trust
                              portfolio. Subject to certain conditions
                              described under "Description of the
                              Certificates -- Representations and
                              Warranties" in the attached prospectus, Chase
                              USA must accept reassignment of each
                              receivable that does not comply in all
                              material respects with all requirements of
                              applicable law. However, we do not anticipate
                              that the master trust trustee under the
                              pooling and servicing agreement will make any
                              examination of the receivables or the related
                              records for the purpose of determining the
                              presence or absence of defects, compliance
                              with representations and warranties, or for
                              any other purpose. The only remedy if any
                              representation or warranty is violated, and
                              the violation continues beyond the period of
                              time Chase USA has to correct the violation,
                              is that Chase USA must accept reassignment of
                              the receivables affected by the violation,
                              subject to certain conditions described under
                              "Description of the Certificates --
                              Representations and Warranties" in the
                              attached prospectus. See also "Certain Legal
                              Aspects of the Receivables -- Consumer
                              Protection Laws" in the attached prospectus.

                              If a cardholder sought protection under
                              federal or state bankruptcy or debtor relief
                              laws, a court could reduce or discharge
                              completely the cardholder's obligations to
                              repay amounts due on its account and, as a
                              result, the related receivables would be
                              written off as uncollectible. See
                              "Description of the Series Certificate --
                              Defaulted Receivables; Investor Charge-Offs"
                              in this supplement and "Description of the
                              Certificates -- Defaulted Receivables;
                              Rebates and Fraudulent Charges; Investor
                              Charge-Offs" in the attached prospectus.

                              SLOWER GENERATION OF RECEIVABLES COULD REDUCE
                              COLLECTIONS

                              The receivables transferred to the master
                              trust may be paid at any time. We cannot
                              assure the creation of additional receivables
                              in the master trust's accounts or that any
                              particular pattern of cardholder payments
                              will occur. A significant decline in the
                              amount of new receivables generated by the
                              accounts in the master trust could result in
                              reduced amounts of collections in the master
                              trust portfolio. See "Maturity
                              Considerations" in this supplement.

ALLOCATIONS OF CHARGED-OFF    Chase USA anticipates that it will write off
RECEIVABLES COULD REDUCE      as uncollectible some portion of the
PAYMENTS TO SECURITYHOLD      receivables arising in accounts in the master
                              trust portfolio. The series certificate will
                              be allocated a portion of those charged-off
                              receivables. See "Description of the Series
                              Certificate -- Allocation Percentages" and
                              "Chase USA's Credit Card Portfolio --
                              Delinquency and Loss Experience" in this
                              supplement. If the amount of charged-off
                              receivables allocated to the series
                              certificate exceeds the amount of other funds
                              available for reimbursement of those
                              charge-offs, the owner trust as the holder of
                              the series certificate may not receive the
                              full amount of principal and interest due to
                              it and the noteholders may suffer a loss in
                              repayment of principal. See "Description of
                              the Series Certificate -- Reallocation of
                              Cash Flows," " -- Application of Collections"
                              and " -- Defaulted Receivables; Investor
                              Charge-Offs" in this supplement.

LIMITED ABILITY TO            The underwriters may assist in resales of any
RESELL NOTES                  class of the notes but they are not required
                              to do so. A secondary market for any of your
                              notes may not develop. If a secondary market
                              does develop, it might not continue or it
                              might not be sufficiently liquid to allow you
                              to resell any of your notes.

CERTAIN LIENS COULD           Chase USA accounts for the transfer of the
BE GIVEN PRIORITY             receivables to the master trust as a sale.
OVER YOUR SECURITIES          However, a court could conclude that Chase
                              USA still owns the receivables and that the
                              master trust holds only a security interest.
                              In addition, Chase USA accounts for the
                              transfer of the series certificate to the
                              owner trust as a sale. However, a court could
                              conclude that Chase USA still owns the series
                              certificate and that the owner trust holds
                              only a security interest in the series
                              certificate. Chase USA will take steps to
                              give (i) the master trust trustee a "first
                              priority perfected security interest" in the
                              receivables in the event a court concludes
                              that Chase USA still owns the receivables and
                              (ii) the indenture trustee a "first priority
                              perfected security interest" in the series
                              certificate in the event a court concludes
                              that Chase USA still owns the series
                              certificate. If Chase USA became insolvent
                              and the Federal Deposit Insurance Corporation
                              were appointed conservator or receiver of
                              Chase USA, the FDIC's administrative expenses
                              might be paid from the receivables before the
                              master trust received any payments on the
                              receivables and before the owner trust
                              received any payments on the series
                              certificate. If a court concludes that the
                              transfer to the master trust is only a grant
                              of a security interest in the receivables
                              certain liens on Chase USA's property arising
                              before new receivables come into existence
                              may get paid before the master trust's
                              interest in those receivables. Those liens
                              include a tax or government lien or other
                              liens permitted under the law without the
                              consent of Chase USA. See "Certain Legal
                              Aspects of the Receivables -- Transfer of
                              Receivables" and "Description of the
                              Certificates -- Representations and
                              Warranties" in the attached prospectus.

INSOLVENCY OR BANKRUPTCY      Under the Federal Deposit Insurance Act, as
OF CHASE USA COULD RESULT     amended by the Financial Institutions Reform,
IN ACCELERATED, DELAYED       Recovery and Enforcement Act of 1989, the
OR REDUCED PAYMENTS TO        master trust's security interest in the
NOTEHOLDERS                   receivables arising under the accounts in the
                              master trust portfolio and the indenture
                              trustee's security interest in the series
                              certificate should be respected by the FDIC
                              where-

                              o  Chase USA's transfer of the receivables to
                                 the master trust is the grant of a valid
                                 security interest in the receivables to
                                 the master trust and Chase USA's transfer
                                 of the series certificate to the owner
                                 trust is the grant of a valid security
                                 interest in the series certificate to the
                                 owner trust;

                              o  Chase USA becomes insolvent and the FDIC
                                 is appointed conservator or receiver of
                                 Chase USA;

                              o  the security interest (a) is validly
                                 perfected before Chase USA's insolvency
                                 and (b) was not taken in contemplation of
                                 Chase USA's insolvency or with the intent
                                 to hinder, delay or defraud Chase USA or
                                 its creditors; and

                              o  the pooling and servicing agreement
                                 establishing the master trust, the deposit
                                 and administration agreement transferring
                                 the series certificate to the owner trust
                                 and the indenture pledging the series
                                 certificate to secure the notes are all
                                 continuously official records of Chase USA
                                 under the Federal Deposit Insurance Act
                                 and represents bona fide and arm's length
                                 transactions undertaken for adequate
                                 consideration in the ordinary course of
                                 business.

                              Under the Federal Deposit Insurance Act, the
                              FDIC could --

                              o  require The Bank of New York, as master
                                 trust trustee, to go through an
                                 administrative claims procedure to
                                 establish its right to payments collected
                                 on the receivables in the master trust;

                              o  require as indenture trustee for the
                                 noteholders to go through an
                                 administrative claims procedure to
                                 establish its right to payments made on
                                 the series certificate;

                              o  request a stay of proceedings with respect
                                 to Chase USA;

                              o  repudiate the pooling and servicing
                                 agreement establishing the master trust
                                 and limit the master trust's resulting
                                 claim to "actual direct compensatory
                                 damages" measured as of the date of
                                 receivership; or

                              o  repudiate the deposit and administration
                                 agreement and the indenture and limit the
                                 noteholders' resulting claim to "actual
                                 direct compensatory damages" measured as
                                 of the date of receivership. See "Certain
                                 Legal Aspects of the Receivables-- Certain
                                 Matters Relating to Receivership" in the
                                 attached prospectus.

                              If the FDIC were to take any of those actions
                              your payments of outstanding principal and
                              interest on the notes could be delayed and
                              possibly reduced.

                              If a conservator or receiver were appointed
                              for Chase USA, then a "pay out event" would
                              occur for all outstanding series of master
                              trust certificates and cause early repayment
                              of both the series certificate and the notes.
                              Under the terms of the pooling and servicing
                              agreement new principal receivables would not
                              be transferred to the master trust and the
                              master trust trustee would sell the
                              receivables (unless holders of more than 50%
                              of the investor interest of each class of
                              outstanding certificates gave the trustee
                              other instructions). The master trust would
                              then terminate earlier than was planned and
                              you could have a loss if the sale of the
                              receivables produced insufficient net
                              proceeds to pay the series certificate in
                              full. The conservator or receiver may
                              nonetheless have the power --

                              o  regardless of the terms of the pooling and
                                 servicing agreement, (a) to prevent the
                                 beginning of a rapid amortization period,
                                 (b) to prevent the early sale of the
                                 receivables and termination of the master
                                 trust or (c) to require new principal
                                 receivables to continue being transferred
                                 to the master trust;

                              o  regardless of the instructions of the
                                 securityholders, (a) to require the early
                                 sale of the master trust's receivables,
                                 (b) to require termination of the master
                                 trust and retirement of the series
                                 certificate or (c) to prohibit the
                                 continued transfer of principal
                                 receivables to the master trust; or

                              o  regardless of the terms of the indenture,
                                 (a) to prevent the declaration of an event
                                 of default and (b) to prevent the sale by
                                 the owner trust of the series certificate.

                              In addition, if Chase Bank, as servicer,
                              defaults on its obligations under the pooling
                              and servicing agreement solely because a
                              conservator or receiver is appointed for
                              Chase Bank, the conservator or receiver might
                              have the power to prevent either the master
                              trust trustee or the holders of certificates
                              issued by the master trust from appointing a
                              new servicer under the related pooling and
                              servicing agreement. See "Certain Legal
                              Aspects of the Receivables -- Certain Matters
                              Relating to Receivership" in the attached
                              prospectus.

ISSUANCE OF ADDITIONAL        Chase Credit Card Master Trust, as a master
SERIES BY THE MASTER          trust, may issue series of certificates from
TRUST MAY AFFECT THE          time to time. The master trust may issue
TIMING OF PAYMENTS            additional series with terms that are
                              different from the series certificate without
                              the prior review or consent of any
                              securityholders. It is a condition to the
                              issuance of each new series that each rating
                              agency that has rated an outstanding series
                              confirm in writing that the issuance of the
                              new series will not result in a reduction or
                              withdrawal of its rating of any class of any
                              outstanding series or of any series of notes.

                              However, the terms of a new series could
                              affect the timing and amounts of payments on
                              any other outstanding series. See
                              "Description of the Certificates --
                              Exchanges" in the attached prospectus.

INDIVIDUAL NOTEHOLDERS        Noteholders will have limited voting rights
WILL HAVE LIMITED CONTROL     relating to actions of the owner trust and
OF MASTER TRUST ACTIONS       indenture trustee. The noteholders will not
                              have the right to vote to direct the master
                              trust trustee to take any actions other than
                              the right to vote to declare a pay out event
                              or a servicer default.

CLASS B AND CLASS C BEAR      Class B is subordinated to Class A. Principal
ADDITIONAL CREDIT RISK        allocations to Class B will not begin until
                              Class A has been paid in full. If principal
                              collections allocated to the series
                              certificate are reallocated to make interest
                              allocations, the full amount of Class B
                              principal may not be repaid. If receivables
                              had to be sold, the net proceeds of that sale
                              available to pay principal on the notes would
                              be paid first to Class A before any remaining
                              net proceeds would be available for payments
                              due to Class B. See "Description of the
                              Notes-- Subordination" in this supplement.

                              Class C is subordinated to Class A and Class
                              B. Principal allocations to Class C will not
                              begin until Class A and Class B are repaid.
                              If principal collections allocated to the
                              series certificate are reallocated to make
                              interest allocations and not reimbursed, the
                              full amount of Class C principal may not be
                              repaid. If receivables had to be sold, the
                              net proceeds of that sale available to pay
                              principal would be paid first to Class A,
                              then to Class B, before any remaining net
                              proceeds would be available for payments due
                              to Class C. See "Description of the Notes --
                              Subordination" in this supplement.

LIMITED ASSETS OF THE         The owner trust will not have any significant
OWNER TRUST                   assets other than the series certificate, the
                              owner trust spread account and the note
                              distribution account. As a result, holders of
                              notes must rely only on those assets for
                              repayment of their notes. Although the owner
                              trust may be required to sell the series
                              certificate following a pay out event, there
                              can be no assurance that the proceeds of a
                              sale of the series certificate will be
                              sufficient to pay the interest or principal
                              due to the holders of notes. Additionally,
                              the sale of the series certificate is subject
                              to certain restrictions on transferability,
                              which may delay the payment on the notes.

OWNER TRUST SPREAD ACCOUNT    The owner trust spread account available to
AVAILABLE TO CLASS C          Class C will only be funded in certain
                              limited circumstances from certain limited
                              amounts available for this purpose. If
                              funded, the amount available will be limited
                              and will be subject to reductions. If the
                              amount available in the owner trust spread
                              account is equal to zero, the Class C
                              noteholders will bear directly the risk of
                              loss due to defaults in the master trust
                              portfolio. See "Description of the Notes -
                              Owner Trust Spread Account."


                THE CHASE CREDIT CARD MASTER TRUST PORTFOLIO

      Capitalized terms are defined in the attached prospectus or in this
supplement. Definitions are indicated by boldface type. Both the attached
prospectus and this supplement contain an index of terms listing the page
numbers where definitions can be found.

GENERAL

      The receivables (the "RECEIVABLES") conveyed or to be conveyed to the
Chase Credit Card Master Trust (the "MASTER TRUST") pursuant to a pooling
and servicing agreement (as the same may be amended from time to time, the
"POOLING AND SERVICING AGREEMENT"), among Chase Manhattan Bank USA,
National Association ("CHASE USA" or the "BANK"), The Chase Manhattan Bank
("CMB"), as servicer of the Receivables (the "SERVICER"), and The Bank of
New York, as trustee (the "MASTER TRUST TRUSTEE"), as supplemented by the
supplement relating to the Series Certificate (the "SERIES 1999-__
SUPPLEMENT") (the term "POOLING AND SERVICING AGREEMENT," unless the
context requires otherwise, refers to the Pooling and Servicing Agreement
as supplemented by the Series 1999-__ Supplement) have been or will be
generated from transactions made by holders of MasterCard and VISA credit
card accounts (the "ACCOUNTS") selected by Chase USA, including premium
accounts and standard accounts, from the Bank Portfolio. The Variable Rate
Asset Backed Certificate, Series 1999-_ (the "SERIES CERTIFICATE") will
represent the right to receive certain payments from the Master Trust
(formerly known as Chemical Master Credit Card Trust I), created pursuant
to a pooling and servicing agreement among the Transferor (as defined
herein), CMB as Servicer, and The Bank of New York, as Master Trust
Trustee. As used in this prospectus supplement, the term
"CERTIFICATEHOLDER" or "SERIES CERTIFICATEHOLDER" refers to Chase Credit
Card Owner Trust 199__ as the holder of the Series Certificate, and
"TRANSFEROR" means (a) with respect to the period prior to June 1, 1996,
CMB (formerly known as Chemical Bank) and (b) with respect to the period
beginning on June 1, 1996, Chase USA.

      The Receivables conveyed to the Master Trust arise in Accounts
selected by Chase USA from the Bank Portfolio on the basis of criteria set
forth in the Pooling and Servicing Agreement as applied on September 27,
1995 (the "CUT-OFF DATE") and, with respect to Additional Accounts, as of
the related dates of their designations (the "TRUST PORTFOLIO"). Pursuant
to the Pooling and Servicing Agreement, Chase USA has the right, subject to
certain limitations and conditions set forth therein, to designate from
time to time Additional Accounts and to transfer to the Master Trust all
Receivables of such Additional Accounts, whether such Receivables are then
existing or thereafter created. Any Additional Accounts designated pursuant
to the Pooling and Servicing Agreement must be Eligible Accounts as of the
date Chase USA designates such accounts as Additional Accounts. Chase USA
will be required to designate Additional Accounts, to the extent available,
(a) to maintain the Transferor Interest so that during any period of 30
consecutive days, the Transferor Interest averaged over that period equals
or exceeds the Minimum Transferor Interest for the same period and (b) to
maintain, for so long as certificates of any Series (including the Series
Certificate) remain outstanding, the sum of (i) the aggregate amount of
Principal Receivables and (ii) the principal amount on deposit in the
Excess Funding Account equal to or greater than the Minimum Aggregate
Principal Receivables. "MINIMUM TRANSFEROR INTEREST" for any period means
7% of the sum of (i) the average Principal Receivables for such period and
(ii) the average principal amount on deposit in the Excess Funding Account,
the Principal Funding Account and any other account specified from time to
time pursuant to the Agreement or the Series Supplement for such period;
provided, however, that Chase USA may reduce the Minimum Transferor
Interest to not less than 2% of the sum of the amounts specified in clauses
(i) and (ii) above upon satisfaction of the Rating Agency Condition and
certain other conditions set forth in the Pooling and Servicing Agreement.
"MINIMUM AGGREGATE PRINCIPAL RECEIVABLES" means an amount equal to the sum
of the numerators used to calculate the Investor Percentages with respect
to the allocation of collections of Principal Receivables for each Series
then outstanding minus the amount on deposit in the Excess Funding Account
as of the date of determination; provided, that the Minimum Aggregate
Principal Receivables may be reduced to a lesser amount at any time if the
Rating Agency Condition is satisfied. Chase USA will convey the Receivables
then existing or thereafter created under such Additional Accounts to the
Master Trust. Further, pursuant to the Pooling and Servicing Agreement,
Chase USA will have the right (subject to certain limitations and
conditions) to designate certain Accounts and to require the Master Trust
Trustee to reconvey all Receivables in such Accounts (the "REMOVED
ACCOUNTS") to Chase USA, whether such Receivables are then existing or
thereafter created. Throughout the term of the Master Trust, the Accounts
from which the Receivables arise will be the Accounts designated by Chase
USA on the Cut-Off Date plus any Additional Accounts minus any Removed
Accounts. As of the Cut-Off Date and, with respect to Receivables in
Additional Accounts, as of the related date of their conveyance to the
Master Trust, and on the date any new Receivables are created, Chase USA
will represent and warrant to the Master Trust that the Receivables meet
the eligibility requirements specified in the Pooling and Servicing
Agreement. See "Description of the Certificates -- Representations and
Warranties" in the attached prospectus.

DELINQUENCY AND LOSS EXPERIENCE

      The Bank considers an account delinquent if a payment due thereunder
is not received by the Bank by the date of the statement following the
statement on which the amount is first stated to be due. Efforts to collect
delinquent credit card receivables are made by the Bank's account
management department, collection agencies and attorneys retained by the
Bank. For a description of the Bank's collection practices and policies,
see "Chase USA's Credit Card Activities -- Collection of Delinquent
Accounts" in the attached prospectus.

      The Bank's policy is to charge off an account during the billing
cycle immediately following the cycle in which such account became one
hundred fifty (150) days delinquent. If the Bank receives notice that a
cardholder is the subject of a bankruptcy proceeding, the Bank charges off
such account upon the earlier of seventy-five (75) days after receipt of
such notice and the time period set forth in the previous sentence.

      The following tables set forth the delinquency and loss experience as
of the dates and for each of the periods shown for the Trust Portfolio.


                                      DELINQUENCY EXPERIENCE
                                         TRUST PORTFOLIO
                                  (DOLLAR AMOUNTS IN MILLIONS)
<TABLE>
<CAPTION>
                                                                       DECEMBER 31,
                                   ------------------------------------------------------------------------------------
                                           1998                           1997                       1996
                                   --------------------------   --------------------------   --------------------------
                                                PERCENTAGE                   PERCENTAGE                   PERCENTAGE
                                   DELINQUENT    OF TOTAL       DELINQUENT    OF TOTAL       DELINQUENT    OF TOTAL
NUMBER OF DAYS DELINQUENT(1)         AMOUNT    RECEIVABLES(2)     AMOUNT    RECEIVABLES(2)     AMOUNT    RECEIVABLES(2)
- -------------------------------    ----------  --------------   ----------  --------------   ----------  --------------
<S>                                <C>          <C>             <C>         <C>              <C>            <C> 
30 to 59 Days..................            $          %                 $             %              $              %
60 to 89 Days..................
90 Days or More................
                                   ----------  --------------   ----------  --------------   ----------  --------------
      TOTAL....................            $          %                $              %              $              %
                                   ==========  ==============   ==========  ==============   ==========  ==============
</TABLE>
- --------------------
(1)  Number of days delinquent means the number of days after the first
     billing date following the original billing date. For example, 30 days
     delinquent means that no payment was received within 60 days after the
     original billing date.
(2)  Delinquencies are calculated as a percentage of outstanding receivables
     as of the end of the month.



                                 LOSS EXPERIENCE
                                 TRUST PORTFOLIO
                          (DOLLAR AMOUNTS IN MILLIONS)

                                                 YEAR ENDED DECEMBER 31,
                                           ----------------------------------
                                             1998         1997         1996
                                           --------     --------     --------
Average Receivables Outstanding(1).......        $            $            $
Gross Charge-Offs(2)(3)..................
Recoveries...............................
Net Charge-Offs..........................
Net Charge-Offs as a Percentage of
  Average Receivables Outstanding........        %            %            %
- --------------------

(1)  Average Principal Receivables Outstanding is the average of the daily
     receivable balance during the period indicated.
(2)  Gross Charge-Offs shown include only the principal portion of
     charged-off receivables.
(3)  Gross Charge-Offs do not include the amount of any reductions in
     Average Receivables Outstanding due to fraud, returned goods or
     customer disputes. Gross Charge-Offs exclude charges relating to
     changes in Chase USA's charge-off policies.

      The increase in Net Charge-Offs as a Percentage of Average Principal
Receivables Outstanding for the Trust Portfolio for the years ended
December 31, 1998, and December 31, 1997, when compared with the year ended
December 31, 1996, reflects, among other factors, higher levels of personal
bankruptcies. See "The Receivables -- Additional Trust Portfolio
Information" herein for information with respect to net charge-offs as a
percentage of the average Principal Receivables outstanding in the Master
Trust.

INTERCHANGE

      Chase USA is required, pursuant to the terms of the Pooling and
Servicing Agreement, to transfer to the Master Trust a percentage of
Interchange (as defined in the attached prospectus). Interchange arising
from the Trust Portfolio is allocated to the Master Trust based upon the
percentage equivalent of the same ratio which the aggregate amount of
purchases of merchandise and services relating to the Accounts made during
such Monthly Period bears to the aggregate amount of purchases of
merchandise and services relating to the Bank Portfolio with respect to
such Monthly Period. Interchange allocated to the Master Trust will be
treated as collections of Finance Charge Receivables. MasterCard and VISA
may from time to time change the amount of Interchange reimbursed to banks
issuing their credit cards. Under the circumstances described herein,
Interchange will be used to pay a portion of the Investor Servicing Fee
required to be paid on each Transfer Date. See "Description of the Series
Certificates -- Servicing Compensation and Payment of Expenses" herein and
"Chase USA's Credit Card Activities -- Interchange" in the attached
prospectus.

RECOVERIES

      Chase USA is required, pursuant to the terms of the Agreement, to
transfer to the Master Trust a percentage of the recoveries on charged-off
accounts in the Bank Portfolio ("RECOVERIES") received each month. For each
Monthly Period, Recoveries will be allocated to the Series Certificate on
the basis of the percentage equivalent of the ratio which the amount of
Receivables in Defaulted Accounts for such Monthly Period bears to the
amount of receivables in defaulted accounts recorded in the Bank Portfolio
for such Monthly Period. Recoveries allocated to the Master Trust will be
treated as collections of Finance Charge Receivables. See "-- Delinquency
and Loss Experience" above and "Chase USA's Credit Card Activities --
Collection of Delinquent Accounts" in the attached prospectus.


                              THE RECEIVABLES

      The Receivables in the Trust Portfolio, as of the beginning of the
day on ________________, 199_, included approximately $____ billion of
Principal Receivables and approximately $___ billion of Finance Charge
Receivables. The Accounts had an average Principal Receivable balance of
$________ and an average credit limit of $________. The percentage of the
aggregate total Receivable balance to the aggregate total credit limit was
approximately __%. The average age of the Accounts was approximately __
months. As of the beginning of the day on _____, 199_, cardholders whose
Accounts are included in the Trust Portfolio had billing addresses in all
50 states and the District of Columbia. As of the beginning of the day on
_______, 199_, approximately __% of the Accounts were standard accounts and
__% were premium accounts, and the aggregate Principal Receivable balances
of standard accounts and premium accounts, as a percentage of the total
aggregate Principal Receivables, were approximately __% and __%,
respectively. As of the beginning of the day on _____, 199__, the
Receivables in the Trust Portfolio represented approximately __% of
aggregate receivables in the Bank Portfolio

      The following tables summarize the Trust Portfolio by various
criteria as of the beginning of the day on _______, 199_. Because the
future composition of the Trust Portfolio may change over time, these
tables are not necessarily indicative of the composition of the Trust
Portfolio at any subsequent time.


                        COMPOSITION BY ACCOUNT BALANCE  > - <
                                   TRUST PORTFOLIO
<TABLE>
<CAPTION>
                                               PERCENTAGE OF                  PERCENTAGE 
                                   NUMBER OF   TOTAL NUMBER    RECEIVABLES     OF TOTAL  
ACCOUNT BALANCE                    ACCOUNTS     OF ACCOUNTS    OUTSTANDING    RECEIVABLES
- --------------------------------   ---------   -------------   ------------   -----------
<S>                                <C>          <C>             <C>            <C>
Credit Balance..................                         %      $                     %
No Balance......................
$0.01 to $1,500.00..............
$1,500.01 to $5,000.00..........
$5,000.01 to $10,000.00.........
$10,000.01 to $20,000.00........
Over $20,000.00.................
                                   ---------   -------------   ------------   -----------
   TOTAL..........................                    100%      $                   100%
                                   =========   =============   ============   ===========
</TABLE>


                          COMPOSITION BY CREDIT LIMIT > - <
                                   TRUST PORTFOLIO
<TABLE>
<CAPTION>
                                               PERCENTAGE OF                  PERCENTAGE 
                                   NUMBER OF   TOTAL NUMBER    RECEIVABLES     OF TOTAL  
ACCOUNT BALANCE                    ACCOUNTS     OF ACCOUNTS    OUTSTANDING    RECEIVABLES
- --------------------------------   ---------   -------------   ------------   -----------
<S>                                <C>          <C>             <C>            <C>
$0.00...........................                       %        $                      %
$0.01 to $1,500.00..............
$1,500 to $5,000.00.............
$5,000.01 to $10,000.00.........
Over $10,000.00.................
                                   ---------   -------------   ------------   -----------
   TOTAL........................                    100%        $                   100%
                                   =========   =============   ============   ===========
</TABLE>


                   COMPOSITION BY PERIOD OF DELINQUENCY > - <
                                 TRUST PORTFOLIO
<TABLE>
<CAPTION>
                                               PERCENTAGE OF                  PERCENTAGE 
                                   NUMBER OF   TOTAL NUMBER    RECEIVABLES     OF TOTAL  
PAYMENT STATUS                     ACCOUNTS     OF ACCOUNTS    OUTSTANDING    RECEIVABLES
- --------------------------------   ---------   -------------   ------------   -----------
<S>                                <C>          <C>             <C>            <C>
Current to 29 days delinquent...                        %       $                     %
30 to 59 days delinquent........
60 to 89 days delinquent........
90 to 119 days delinquent.......
120 days delinquent or more.....
                                   ---------   -------------   ------------   -----------
   TOTAL........................                    100%        $                   100%
                                   =========   =============   ============   ===========
</TABLE>


                     COMPOSITION BY ACCOUNT SEASONING > - <
                               TRUST PORTFOLIO (1)
<TABLE>
<CAPTION>
                                               PERCENTAGE OF                  PERCENTAGE 
                                   NUMBER OF   TOTAL NUMBER    RECEIVABLES     OF TOTAL  
ACCOUNT AGE                        ACCOUNTS     OF ACCOUNTS    OUTSTANDING    RECEIVABLES
- --------------------------------   ---------   -------------   ------------   -----------
<S>                                <C>          <C>             <C>            <C>
Not More than 6 Months..........                         %      $                      %
Over 6 Months to 12 Months......
Over 12 Months to 24 Months.....
Over 24 Months to 36 Months.....
Over 36 Months to 48 Months.....
Over 48 Months to 60 Months.....
Over 60 Months to 120 Months....
Over 120 Months.................
                                   ---------   -------------   ------------   -----------
   TOTAL........................                    100%        $                   100%
                                   =========   =============   ============   ===========
</TABLE>

(1)  Account age is determined by the number of months elapsed since the
     account was originally opened, except that with respect to the Chemical
     Bank Portfolio accounts which were converted from standard to premium
     accounts, account age is determined by the number of months since the
     account was converted.


                    GEOGRAPHIC DISTRIBUTION OF ACCOUNTS > - <
                                 TRUST PORTFOLIO

                                    PERCENTAGE OF                 PERCENTAGE 
                         NUMBER OF  TOTAL NUMBER   RECEIVABLES    OF TOTAL  
STATE                    ACCOUNTS    OF ACCOUNTS   OUTSTANDING   RECEIVABLES
- ----------------------   ---------  -------------  ------------  -----------
California............                    %        $                     %
New York..............
Texas.................
Florida...............
New Jersey............
Illinois..............
Ohio..................
Massachusetts.........
Pennsylvania..........
Michigan..............
Virginia..............
Maryland..............
Indiana...............
Georgia...............
Connecticut...........
North Carolina........
Washington............
Missouri..............
Tennessee.............
Minnesota.............
Arizona...............
Wisconsin.............
Louisiana.............
Colorado..............
Alabama...............
Kentucky..............
Oregon................
Oklahoma..............
South Carolina........
Nevada................
Arkansas..............
Kansas................
Rhode Island..........
Mississippi...........
New Hampshire.........
Iowa..................
New Mexico............
Hawaii................
Maine.................
Nebraska..............
Utah..................
West Virginia.........
Vermont...............
Idaho.................
Delaware..............
Washington, D.C.......
Montana...............
Alaska................
Wyoming...............
South Dakota..........
North Dakota..........
Other.................
                         ---------  -------------  ------------  -----------
   TOTAL                 $              100.00%    $               100.00%
                         =========  =============  ============  ===========


                          MATURITY CONSIDERATIONS

      The holders of the Notes will not receive payments of principal until
principal allocations commence with respect to the Series Certificate. The
Owner Trust as holder of the Series Certificate will not receive payments
of principal until the _______ Distribution Date (the "SCHEDULED PRINCIPAL
ALLOCATION COMMENCEMENT Date"), or earlier in the event of a Pay Out Event
which results in the commencement of the Rapid Amortization Period. The
Pooling and Servicing Agreement provides that, to the extent of available
funds, principal will be paid to the Certificateholder in an amount equal
to 100% of the Initial Investor Interest on the Scheduled Principal
Allocation Commencement Date. The Indenture provides that the Class A
Noteholders, the Class B Noteholders and the Class C Noteholders will not
receive payments of principal until the earlier of (i) the _______ Payment
Date (the "CLASS A SCHEDULED PAYMENT DATE", the "CLASS B SCHEDULED PAYMENT
DATE" and the "CLASS C SCHEDULED PAYMENT DATE", respectively), and (ii) the
Note Principal Due Date (provided, however, that the Class B Notes shall
not receive any payments of principal until the Class A Notes have been
paid in full, and the Class C Notes shall not receive any payments of
principal until the Class A Notes and the Class B Notes have been paid in
full). "NOTE PRINCIPAL DUE DATE" means any of (a) the date on which the
Master Trust is terminated as described in "Description of the Certificates
- -- Final Payment of Principal; Termination" in the attached prospectus, (b)
the date on which the Investor Interest is paid in full, (c) the Note
Maturity Date, (d) the Certificate Reassignment Date and (e) the Payment
Date in the month following the Monthly Period in which a Pay Out Event
(including an Event of Default) occurs. See "Description of the Notes --
The Indenture -- Events of Default; Rights Upon Event of Default" in the
attached prospectus.

CONTROLLED ACCUMULATION PERIOD

      The Controlled Accumulation Period with respect to the Series
Certificate is scheduled to begin at the close of business on the last day
of the _________ Monthly Period (the "CONTROLLED ACCUMULATION PERIOD").
Subject to the conditions set forth herein under "Description of the Series
Certificate -- Postponement of Controlled Accumulation Period," the day on
which the Revolving Period ends and the Controlled Accumulation Period
begins may be delayed to no later than the close of business on the last
day of the ______ Monthly Period. On each Transfer Date during the
Controlled Accumulation Period prior to the payment of the Investor
Interest in full, an amount equal to, for each Monthly Period, the least of
(a) the Available Investor Principal Collections, (b) the "CONTROLLED
DEPOSIT AMOUNT" for such Monthly Period, which is equal to the sum of the
Controlled Accumulation Amount for such Monthly Period and the Accumulation
Shortfall, if any, for such Monthly Period and (c) the Adjusted Investor
Interest prior to any deposits on such day, will be deposited in the
Principal Funding Account until the principal amount on deposit in the
Principal Funding Account (the "PRINCIPAL FUNDING ACCOUNT BALANCE") equals
% of the Initial Investor Interest. Amounts in the Principal Funding
Account are expected to be available to pay the entire amount of the
Initial Investor Interest on the Scheduled Principal Allocation
Commencement Date. Although it is anticipated that collections of Principal
Receivables will be available on each Transfer Date during the Controlled
Accumulation Period to make a deposit of the applicable Controlled Deposit
Amount and that the entire amount of the Initial Investor Interest will be
paid to the Series Certificateholder on the Scheduled Principal Allocation
Commencement Date, no assurance can be given in this regard. If the amount
required to pay the Investor Interest in full is not available on the
Scheduled Principal Allocation Commencement Date, a Pay Out Event will
occur and the Rapid Amortization Period will commence.

EVENTS OF DEFAULT

      An Event of Default occurs with respect to the Notes upon (a) a
failure by the Owner Trust to pay principal on any (i) Class A Note when
due and payable, (ii) Class B Note when due and payable, or (iii) Class C
Note when due and payable, (b) the failure by the Owner Trust to pay the
outstanding principal amount of any Class of Notes in full on its Scheduled
Payment Date, (c) a failure by the Owner Trust to pay any interest on any
of the Notes on any Payment Date (or when otherwise due and payable), and
such failure shall continue for 65 business days; provided, however, that
it shall not be an Event of Default if the Owner Trust fails to pay any
Note Interest Shortfall within 65 business days of the date such amount
first became due, (d) the occurrence of certain bankruptcy events related
to the Owner Trust or (e) the Owner Trust is subject to regulation as an
"investment company" within the meaning of the Investment Company Act of
1940, as amended. If an Event of Default occurs, the Indenture Trustee or
holders of a majority in principal amount of the Notes then outstanding may
declare the principal of such Notes to be immediately due and payable. If
the Notes are declared to be due and payable, subject to certain
limitations, the Indenture Trustee may institute proceedings to collect
amounts due or foreclose on the related Owner Trust estate, exercise
remedies as a secured party, sell the related Owner Trust estate or elect
to have the related Owner Trust maintain possession of such Owner Trust
estate and continue to apply collections on such Owner Trust estate as if
there had been no declaration of acceleration. In addition, as described
below, the occurrence of an Event of Default will be a Pay Out Event. The
occurrence of an Event of Default could therefore result in the early
repayment of principal on the Notes. See "Description of the Notes -- The
Indenture -- Events of Default; Rights Upon Event of Default" in the
attached prospectus.

RAPID AMORTIZATION PERIOD

      If a Pay Out Event occurs, the Rapid Amortization Period will
commence and any amounts on deposit in the Principal Funding Account will
be paid to the Certificateholder (and thus to the Noteholders) on the
Distribution Date in the month following the commencement of the Rapid
Amortization Period. In addition, to the extent that the Investor Interest
has not been paid in full, the Certificateholder (and thus the Noteholders)
will be entitled to monthly payments of principal equal to the Available
Investor Principal Collections until the earlier of the date on which the
Series Certificate has been paid in full and the Series 1999-__ Termination
Date.

PAY OUT EVENTS

      A Pay Out Event occurs with respect to the Series Certificate, either
automatically or after specified notice, upon (a) the failure of Chase USA
to make certain payments or transfers of funds for the benefit of the
Certificateholder within the time periods stated in the Pooling and
Servicing Agreement, (b) material breaches of certain representations,
warranties or covenants of Chase USA, (c) certain insolvency events
involving Chase USA, (d) a reduction of the average of the Portfolio Yields
for any three consecutive Monthly Periods to a rate that is less than the
average of the Base Rates for such period, (e) the Master Trust becoming
subject to regulation as an "investment company" within the meaning of the
Investment Company Act of 1940, as amended, (f) the failure of Chase USA to
convey Receivables arising under Additional Accounts or Participations to
the Master Trust when required by the Pooling and Servicing Agreement, (g)
the occurrence of a Servicer Default which would have a material adverse
effect on the Certificateholder, (h) insufficient funds in the Distribution
Account to pay the Investor Interest in full on the Distribution Date
following the Scheduled Principal Allocation Commencement Date, (i) Chase
USA becomes unable for any reason to transfer Receivables to the Master
Trust in accordance with the provisions of the Pooling and Servicing
Agreement or (j) the occurrence of an Event of Default under the Indenture.
See "Description of the Series Certificate -- Pay Out Events" in this
supplement. The term "BASE RATE" means, with respect to any Monthly Period,
the annualized percentage equivalent of a fraction, the numerator of which
is the sum of the Class A Interest Requirement, the Class B Interest
Requirement and the Net Class C Interest Requirement for the related Note
Interest Period, and the Investor Servicing Fee for such Monthly Period,
and the denominator of which is the Investor Interest as of the close of
business on the last day of such Monthly Period. The term "PORTFOLIO YIELD"
means, with respect to any Monthly Period, the annualized percentage
equivalent of a fraction, the numerator of which is the sum of collections
of Finance Charge Receivables, Principal Funding Investment Proceeds and
amounts withdrawn from the Accumulation Period Reserve Account deposited
into the Finance Charge Account for such Monthly Period, calculated on a
cash basis after subtracting the Investor Default Amount for such Monthly
Period, and the denominator of which is the Investor Interest as of the
close of business on the last day of such Monthly Period.

PAYMENT RATES

      The following table sets forth the highest and lowest cardholder
monthly payment rates for the Trust Portfolio during any month in the
period shown and the average cardholder monthly payment rates for all
months during the periods shown, in each case calculated as a percentage of
total opening monthly account balances during the periods shown. Payment
rates shown in the table are based on amounts which would be deemed
payments of Principal Receivables and Finance Charge Receivables with
respect to the Accounts.


                        CARDHOLDER MONTHLY PAYMENT RATES
                                 TRUST PORTFOLIO

                             YEAR ENDED DECEMBER 31,
                          ------------------------------
                           1998       1997       1996
                          -------   --------   ---------
Highest Month........     %         %          %
Lowest Month.........     %         %          %
Monthly Average (1)..     %         %          %

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

(1)   Monthly Averages shown are expressed as an arithmetic average of the
      payment rate for each month during the period indicated, each such
      month's payment rate representing total payments collected during the
      given month expressed as a percentage of total outstanding trust
      receivables at the beginning of the month.

      The Bank generally determines the minimum monthly payment with
respect to the accounts by multiplying the combined new balance of
purchases and cash advances, less any disputed amounts, by 2.000% (1/50
expressed as a percentage). If the amount so calculated is less than
$10.00, it is increased to $10.00. The sum of such amount and any past due
amounts equals the minimum payment amount. The minimum payment amount,
however, is never more than the new balance.

      There can be no assurance that the cardholder monthly payment rates
in the future will be similar to the historical experience set forth above.
In addition, the amount of collections of Receivables may vary from month
to month due to seasonal variations, general economic conditions and
payment habits of individual cardholders. There can be no assurance that
collections of Principal Receivables with respect to the Trust Portfolio
will be similar to the historical experience set forth above or that
deposits into the Principal Funding Account or the Distribution Account, as
applicable, will be made in accordance with the applicable Controlled
Accumulation Amount. If a Pay Out Event occurs, the average life of the
Series Certificate and each Class of the Notes could be significantly
reduced or increased.

      Because there may be a slowdown in the payment rate below the payment
rates used to determine the Controlled Accumulation Amounts, or a Pay Out
Event may occur which would initiate the Rapid Amortization Period, there
can be no assurance that the actual number of months elapsed from the date
of issuance of the Series Certificate to its final Distribution Date will
equal the expected number of months or of any Class of Notes to its final
Payment Date will equal the expected number of months. As described under
"Description of the Series Certificate -- Postponement of Controlled
Accumulation Period," in this Supplement the Servicer may shorten the
Controlled Accumulation Period. There can be no assurance that there will
be sufficient time to accumulate all amounts necessary to pay the Investor
Interest on the Scheduled Principal Allocation Commencement Date and the
two succeeding Distribution Dates and therefore that the Owner Trust will
have sufficient funds to pay the principal of each Class of Notes on its
Scheduled Payment Date. See "Security Ratings" and "Maturity
Considerations" in the attached prospectus.


                      RECEIVABLE YIELD CONSIDERATIONS

      The gross revenues from finance charges and fees collected from
Accounts in the Trust Portfolio for each of the three calendar years 1998,
1997 and 1996 are set forth in the following table. The historical yield
figures in the following table are calculated on a cash collections basis.
Portfolio Yield for the Trust Portfolio will be affected by numerous
factors, including the monthly periodic finance charges on the Receivables,
the amount of the annual membership fees and other fees, changes in the
delinquency rate on the Receivables and the percentage of cardholders who
pay their balances in full each month and do not incur monthly periodic
finance charges. Additionally, the Portfolio Yield for the Trust Portfolio
for any month will be affected by the number of collection days in such
month. See "Risk Factors" in this supplement.


                                 PORTFOLIO YIELD
                                 TRUST PORTFOLIO
                          (DOLLAR AMOUNTS IN MILLIONS)

                                                   YEAR ENDED DECEMBER 31,
                                          ------------------------------------
                                             1998         1997         1996
                                          ----------   ----------   ----------
Finance Charges and Fees Billed (1)....   $             $            $
Average Principal Receivables
  Outstanding (2)......................   $             $            $
Yield from Finance charges and Fees
  Billed (3)...........................   %             %            %
- --------------------

(1)  Finance Charges and Fees Billed include periodic and minimum finance
     charges, annual membership fees, late charges, cash advance transaction
     fees, Interchange, overlimit fees and fees for returned checks and
     Interchange.
(2)  Average Principal Receivables Outstanding is the average of the
     beginning of the month balance of trust principal receivables
     outstanding.
(3)  Yield from Finance Charges and Fees Billed is calculated as a
     percentage of Average Principal Receivables Outstanding.


      Revenues vary for each account based on the type and volume of
activity for each account. See "Chase USA's Credit Card Portfolio" and "The
Receivables -- Additional Trust Portfolio Information" herein and "Chase
USA's Credit Card Activities" in the attached prospectus.


                        CREATION OF THE OWNER TRUST

THE OWNER TRUST

      Chase Credit Card Owner Trust 1999-__ (the "OWNER TRUST") will be a
statutory business trust created under the laws of the State of Delaware
pursuant to (i) the filing of a certificate of trust with the Delaware
Secretary of State and (ii) the provisions of the Trust Agreement described
in this supplement and in the attached prospectus. The Owner Trust will not
engage in any activity other than (i) acquiring, owning and managing the
Series Certificate and the other assets of the Owner Trust including the
spread account and proceeds therefrom, (ii) issuing and making payments on
the Notes and (iii) engaging in other activities that are necessary,
suitable or convenient to accomplish the foregoing or are incidental
thereto or connected therewith.

      The proceeds from the initial sale of the Notes will be used by the
Owner Trust to acquire the Series Certificate from the Transferor pursuant
to the Deposit and Administration Agreement and to make an initial deposit
to the Spread Account. The Bank, in its capacity as Administrator, will
provide the notices and perform on behalf of the Owner Trust certain other
administrative obligations required by the Indenture and will be
compensated for acting as the Administrator. See "Description of the Notes
- -- Certain Matters Regarding the Administrator" in the attached prospectus.

      The Owner Trust's principal offices are in Delaware, in care of
___________________, as Owner Trustee, at the address listed below.  See 
"-- The Owner Trustee."


CAPITALIZATION OF THE OWNER TRUST

      The following table illustrates the capitalization of the Owner Trust
as of the date hereof, as if the issuance and sale of the Notes offered
hereby had taken place on such date:

      Floating Rate Class A Notes...............................$
      Floating Rate Class B Notes...............................$
      Floating Rate Class C Notes...............................$
      Owner Trust Spread Account................................$
      Certificate of Beneficial Ownership.......................$            
                                                                -------------
                  Total ........................................$            
                                                                =============

THE OWNER TRUSTEE

      __________ is the Owner Trustee under the Trust Agreement.
___________ is a Delaware banking corporation and its principal offices are
located at ______________ __________, Attention: __________ . The
Administrator will pay the fees of the Owner Trustee and will reimburse it
for certain liabilities and expenses.


                              USE OF PROCEEDS

      The net proceeds from the sale of the Notes will be (i) if so
required, used to make an initial deposit to the Owner Trust Spread Account
and (ii) paid to Chase USA in respect of the purchase price of the Series
Certificate. Chase USA will use such balance of the proceeds for its
general corporate purposes.


                      DESCRIPTION OF THE SERIES CERTIFICATE

      The Series Certificate will be issued pursuant to the Pooling and
Servicing Agreement, and the Series 1999-__ Supplement. Pursuant to the
Pooling and Servicing Agreement, Chase USA and the Master Trust Trustee may
execute further Series Supplements in order to issue additional Series of
Certificates. The following summary of the Series Certificate does not
purport to be complete and is subject to, and is qualified in its entirety
by reference to, all of the provisions of the Pooling and Servicing
Agreement and the Series 1999-__ Supplement. See "Description of the
Certificates" in the attached prospectus for additional information
concerning the Series Certificate and the Pooling and Servicing Agreement.

GENERAL

      The Series Certificate will represent the right to receive certain
payments from the assets of the Master Trust, including the right to the
applicable allocation percentage of all cardholder payments on the
Receivables in the Master Trust. The Series Certificate will be allocated
at all times (i) the Floating Allocation Percentage of collections of
Finance Charge Receivables ("INVESTOR FINANCE CHARGE COLLECTIONS"), (ii)
the Floating Allocation Percentage of collections of Receivables in
Defaulted Accounts (the "INVESTOR DEFAULT AMOUNT") and, (iii) (a) during
the Revolving Period, the Floating Allocation Percentage of collections of
Principal Receivables and, (b) during the Controlled Accumulation Period or
Rapid Amortization Period, the Fixed Allocation Percentage of collections
of Principal Receivables ("INVESTOR PRINCIPAL COLLECTIONS"). The Series
Certificate represents the right to receive payments from the assets of the
Master Trust in the amounts and at the times set forth herein. In addition
to representing the right to receive payments from Investor Finance Charge
Collections and Investor Principal Collections, the Series Certificate also
represents the right to receive payments from funds on deposit in the
Principal Funding Account and the Accumulation Period Reserve Account and
certain investment earnings thereon, which will be treated as Available
Investor Finance Charge Collections, and Shared Principal Collections and
certain other available amounts (including Excess Finance Charge
Collections and, under certain circumstances, amounts on deposit in the
Excess Funding Account). Such payments will be made, to the extent of funds
available therefor, on each Distribution Date on which such amounts are due
to the Certificateholder in whose name the Series Certificate was
registered on the last business day of the calendar month preceding such
Distribution Date (each, a "RECORD DATE").

      Chase USA initially will own the "TRANSFEROR CERTIFICATE". The
Transferor Certificate will represent the right to receive certain payments
from the assets of the Master Trust, including the right to a percentage
(the "TRANSFEROR PERCENTAGE") of all cardholder payments on the Receivables
in the Master Trust equal to 100% minus the sum of the applicable Investor
Percentages for all Series of certificates then outstanding. The Transferor
Certificate may be transferred in whole or in part subject to certain
limitations and conditions set forth in the Pooling and Servicing
Agreement. See "Description of the Certificates -- Certain Matters
Regarding the Transferor and the Servicer" in the attached prospectus.

      Beneficial interests in the Series Certificate will be offered for
purchase in minimum denominations of $1,000,000 and integral multiples of
$1,000 in excess thereof. The Series Certificate will be represented by a
Definitive Security initially registered in the name of the Owner Trustee
and endorsed in blank and delivered to the Indenture Trustee. See
"Description of the Securities -- Definitive Securities" in the attached
prospectus.

      The Series 1999-__ Supplement and the Series Certificate will provide
that any money paid by the Master Trust to any Paying Agent in respect of
the Series Certificate that remains unclaimed for two years after the date
of such payment will be repaid to the Master Trust, and thereafter any
Certificateholder may look only to the Master Trust for payment thereof.
The Owner Trust, by purchase of the Series Certificate, will be deemed to
have consented on behalf of the Noteholders to an amendment to the Pooling
and Servicing Agreement to permit, among other things, the assignment from
CMB to Chase USA and assumption by Chase USA from CMB of all of its
servicing obligations thereunder.

EXCHANGES

      The Pooling and Servicing Agreement also provides that the holder of
the Transferor Certificate may tender the Transferor Certificate to the
Master Trust Trustee in exchange for one or more new Series and a reissued
Transferor Certificate. See "Description of the Certificates -- Exchanges"
in the attached prospectus.

STATUS OF THE SERIES CERTIFICATE

      Upon issuance, the Series Certificate will rank pari passu with all
other outstanding Series of Certificates.

INTEREST ALLOCATIONS

      The Series Certificate will entitle the holder thereof to receive
from the Master Trust, on each Distribution Date, the excess of the
Available Investor Finance Charge Collections for the related Monthly
Period over the amount thereof applied to the sum of (i) the Investor
Servicing Fee, (ii) the Investor Default Amount, (iii) the Investor
Charge-Offs and Reallocated Principal Collections that have not been
previously reimbursed, (iv) the amount, if any, required to fund the
Accumulation Period Reserve Account and (v) the amount applied as Excess
Finance Charge Collections paid to other Series.

      "AVAILABLE INVESTOR FINANCE CHARGE COLLECTIONS" means, with respect
to any Monthly Period, an amount equal to the sum of (a) Investor Finance
Charge Collections allocated to the Investor Interest with respect to such
Monthly Period (excluding the portion of collections of Investor Finance
Charge Collections attributable to Interchange that is allocable to
Servicer Interchange), (b) Investor Principal Funding Investment Proceeds,
if any, with respect to the related Transfer Date and (c) amounts, if any,
to be withdrawn from the Accumulation Period Reserve Account which are
required to be included in Available Investor Finance Charge Collections
pursuant to the Series 1999-__ Supplement with respect to such Transfer
Date.

      A "DISTRIBUTION DATE" shall be ____, 1999 and on the 15th day of each
following month (or if such 15th day is not a business day, the next
succeeding business day).

PRINCIPAL ALLOCATIONS

      On each Transfer Date relating to the period which begins on ____,
1999 (the "CLOSING DATe") and ends at the commencement of the Controlled
Accumulation Period or, if earlier, the Rapid Amortization Period (the
"REVOLVING PERIOD"), Available Investor Principal Collections for the
related Monthly Period will, subject to certain limitations (including the
allocation of any Reallocated Principal Collections with respect to the
related Monthly Period to pay the Class A Interest Requirement and the
Class B Interest Requirement), be treated as Shared Principal Collections
or, under certain circumstances, deposited into an excess funding account
(the "EXCESS FUNDING ACCOUNT").

      On each Transfer Date relating to the Controlled Accumulation Period,
the Trustee will deposit in the Principal Funding Account, for the benefit
of the Owner Trust, an amount equal to the least of (a) Available Investor
Principal Collections with respect to such Transfer Date, (b) the
applicable Controlled Deposit Amount and (c) the Adjusted Investor Interest
prior to any deposits on such date. Amounts in the Principal Funding
Account will be paid to the Noteholders on the Scheduled Principal
Allocation Commencement Date.

      "AVAILABLE INVESTOR PRINCIPAL COLLECTIONS" means, with respect to any
Monthly Period, an amount equal to the sum of (a) (i) the Investor
Principal Collections received during such Monthly Period and certain other
amounts allocable to the Investor Interest, minus (ii) the amount of
Reallocated Principal Collections made during such Monthly Period used to
fund the Required Amount, plus (b) any Shared Principal Collections with
respect to other Series that are allocated to Series 1999-__.

      On each Distribution Date during the Rapid Amortization Period, the
Series Certificateholder will be entitled to receive Available Investor
Principal Collections for the related Monthly Period in an amount up to the
Investor Interest until the earlier of the date the Series Certificate is
paid in full and the Series 1999-__ Termination Date. See "-- Pay Out
Events" below for a discussion of events which might lead to the
commencement of the Rapid Amortization Period.

POSTPONEMENT OF CONTROLLED ACCUMULATION PERIOD

      Upon written notice to the Master Trust Trustee, the Servicer may
elect to postpone the commencement of the Controlled Accumulation Period,
and extend the length of the Revolving Period, subject to certain
conditions including those set forth below. The Servicer may make such
election only if the Accumulation Period Length (determined as described
below) is less than twelve months. On the __________, 200_ Determination
Date and on each Determination Date thereafter, until the Controlled
Accumulation Period begins, the Servicer will determine the "ACCUMULATION
PERIOD LENGTH," which is the number of whole months expected to be required
to fund the Principal Funding Account up to ___% of the initial outstanding
principal amount of the Series Certificate no later than the Scheduled
Principal Allocation Commencement Date, based on (a) the expected monthly
collections of Principal Receivables expected to be distributable to the
certificateholders of all Series (excluding certain other Series), assuming
a principal allocation rate no greater than the lowest monthly principal
allocation rate on the Receivables for the preceding twelve months and (b)
the amount of principal expected to be distributable to certificateholders
of all Series (excluding certain other Series) which are not expected to be
in their revolving periods during the Controlled Accumulation Period. If
the Accumulation Period Length is less than twelve months, the Servicer
may, at its option, postpone the commencement of the Controlled
Accumulation Period such that the number of months included in the
Controlled Accumulation Period will be equal to or exceed the Accumulation
Period Length. The effect of the foregoing calculation is to permit the
reduction of the length of the Controlled Accumulation Period based on the
investor interests of certain other Series which are scheduled to be in
their revolving periods during the Controlled Accumulation Period and on
increases in the principal allocation rate occurring after the Closing
Date. The length of the Controlled Accumulation Period will not be
determined to be less than one month.

ALLOCATION PERCENTAGES

      Pursuant to the Pooling and Servicing Agreement, with respect to each
Monthly Period, the Servicer will allocate among the Investor Interest, the
investor interest for all other Series issued and outstanding and the
interest of Chase USA (the "TRANSFEROR INTEREST"), all amounts collected on
Finance Charge Receivables, all amounts collected on Principal Receivables
and all Default Amounts with respect to such calendar month (each such
month, a "MONTHLY PERIOD").

      Collections of Finance Charge Receivables and Default Amounts at any
time and collections of Principal Receivables during the Revolving Period
will be allocated to the Investor Interest based on the Floating Investor
Percentage. The "FLOATING INVESTOR PERCENTAGE" means, with respect to any
Monthly Period, the percentage equivalent of a fraction, the numerator of
which is the Adjusted Investor Interest as of the close of business on the
last day of the preceding Monthly Period (or with respect to the first
Monthly Period, the initial Investor Interest) and the denominator of which
is the greater of (x) the sum of (A) the aggregate amount of Principal
Receivables as of the close of business on the last day of the preceding
Monthly Period (or with respect to the first Monthly Period, the aggregate
amount of Principal Receivables as of the close of business on the day
immediately preceding the Closing Date) and (B) the principal amount on
deposit in the Excess Funding Account as of the close of business on such
day and (y) the sum of the numerators used to calculate the Investor
Percentages for allocations with respect to Finance Charge Receivables,
Default Amounts or Principal Receivables, as applicable, for all
outstanding Series on such date of determination; provided, however, that
with respect to any Monthly Period in which an addition of Accounts occurs
or in which a removal of Accounts occurs, the amount in clause (x)(A) above
shall be (i) the aggregate amount of Principal Receivables in the Master
Trust as of the close of business on the last day of the prior Monthly
Period for the period from and including the first day of such Monthly
Period to but excluding the related date of the first addition to the
Master Trust of Receivables in certain designated Accounts ("ADDITION
DATE") or the date of the removal from the Master Trust of Receivables in
certain designated Accounts (the "REMOVAL DATE") and (ii) the aggregate
amount of Principal Receivables in the Master Trust as of the beginning of
the day on the related Addition Date or Removal Date after adjusting for
the aggregate amount of Principal Receivables added to or removed from the
Master Trust on the related Addition Date or Removal Date, as the case may
be, for the period from and including the related Addition Date or Removal
Date to and including the last day of such Monthly Period.

      Collections of Principal Receivables during the Controlled
Accumulation Period and the Rapid Amortization Period will be allocated to
the Investor Interest based on the Fixed Investor Percentage. The "FIXED
INVESTOR PERCENTAGE" means, with respect to any Monthly Period, the
percentage equivalent of a fraction, the numerator of which is the Investor
Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is the greater of (x) the sum of (A)
the aggregate amount of Principal Receivables as of the close of business
on the last day of the prior Monthly Period and (B) the principal amount on
deposit in the Excess Funding Account as of the close of business on such
day and (y) the sum of the numerators used to calculate the Investor
Percentages for allocations with respect to Principal Receivables for all
outstanding Series for such Monthly Period; provided, however, that with
respect to any Monthly Period in which an Addition Date occurs or in which
a Removal Date occurs, the amount in clause (x)(A) above shall be (i) the
aggregate amount of Principal Receivables in the Master Trust as of the
close of business on the last day of the prior Monthly Period for the
period from and including the first day of such Monthly Period to but
excluding the related Addition Date or Removal Date and (ii) the aggregate
amount of Principal Receivables in the Master Trust at the beginning of the
day on the related Addition Date or Removal Date after adjusting for the
aggregate amount of Principal Receivables added to or removed from the
Master Trust on the related Addition Date or Removal Date, as the case may
be, for the period from and including the related Addition Date or Removal
Date to and including the last day of such Monthly Period.

      "INVESTOR INTEREST" for any date means an amount equal to (a) the
initial principal amount of the Series Certificate, minus (b) the aggregate
amount of principal allocations made to the Certificateholder prior to such
date, minus (c) the excess, if any, of the aggregate amount of Investor
Charge-Offs and Reallocated Principal Collections for all Transfer Dates
preceding such date over the aggregate amount of any reimbursements of
Investor Charge-Offs and Reallocated Principal Collections for all Transfer
Dates preceding such date; provided, however, that the Investor Interest
may not be reduced below zero.

      "ADJUSTED INVESTOR INTEREST" for any date of determination means an
amount equal to the then-current Investor Interest minus the Principal
Funding Account Balance on such date.

REALLOCATION OF CASH FLOWS

      With respect to each Transfer Date, the Servicer will determine an
amount for the related Monthly Period (the "MONTHLY PRINCIPAL REALLOCATION
AMOUNT"), equal to the sum of (A) the lower of (i) the excess of the Class
A Interest Requirement over the Available Investor Finance Charge
Collections and (ii) the greater of (a) (x) the product of (I) % and (II)
the Initial Investor Interest minus (y) the amount of unreimbursed Investor
Charge-Offs (after giving effect to Investor Charge-Offs for the related
Monthly Period) and unreimbursed Reallocated Principal Collections (as of
the previous Distribution Date) and (b) zero; and (B) the lower of (i) the
excess of the Class B Interest Requirement over the Available Investor
Finance Charge Collections remaining after application to the Class A
Interest Requirement and (ii) the greater of (a) the product of (I) % and
(II) the Initial Investor Interest minus the amount of unreimbursed
Investor Charge-Offs (after giving effect to Investor Charge-Offs for the
related Monthly Period) and unreimbursed Reallocated Principal Collections
(as of the previous Distribution Date) and (b) zero. If the Monthly
Principal Reallocation Amount is greater than zero, Investor Principal
Collections will be used to fund such amount with respect to such Transfer
Date and the Investor Interest will be reduced accordingly. Any such
reduction in the Investor Interest will have the effect of slowing or
reducing the amount of funds distributable with respect to the Series
Certificate. In such case, the Certificateholder will bear directly the
credit and other risks associated with its interest in the Master Trust.
See "-- Defaulted Receivables; Investor Charge-Offs."

      The sum of all Monthly Principal Reallocation Amounts for the Series
Certificate are "REALLOCATED PRINCIPAL COLLECTIONS." Reallocated Principal
Collections will be reimbursed by, and the Investor Interest increased to
the extent of, Available Investor Finance Charge Collections available for
such purposes on each Transfer Date. See " -- Application of Collections --
Payment of Interest, Fees and Other Items."

APPLICATION OF COLLECTIONS

      Allocations. Except as otherwise provided below, the Servicer will
deposit into the Collection Account, no later than the second business day
following the date of processing, any payment collected by the Servicer on
the Receivables. On the same day as any such deposit is made, the Servicer
will make the deposits and payments to the accounts and parties as
indicated below; provided, however, that for as long as CMB remains the
Servicer under the Pooling and Servicing Agreement and (a)(i) the Servicer
provides to the Master Trust Trustee a letter of credit or other credit
enhancement covering the risk of collection of the Servicer acceptable to
the Rating Agency and (ii) Chase USA shall not have received a notice from
the Rating Agency that reliance on such letter of credit or other credit
enhancement would result in the lowering of such Rating Agency's
then-existing rating of any Series then outstanding or (b) the Servicer has
and maintains a certificate of deposit rating of "P-1" by Moody's and of
"A-1" by Standard & Poor's and deposit insurance provided by either BIF or
SAIF or makes other arrangements satisfactory to each Rating Agency rating
any Series then outstanding, then the Servicer may make such deposits and
payments on the business day immediately prior to the Distribution Date
(the "TRANSFER DATE") in an amount equal to the net amount of such deposits
and payments which would have been made had the conditions of this proviso
not applied.

      With respect to the Series Certificate and any Monthly Period, and
notwithstanding anything in the Pooling and Servicing Agreement to the
contrary, whether the Servicer is required to make Monthly or daily
deposits from the Collection Account into the Finance Charge Account or the
Principal Account, (i) the Servicer will only be required to deposit
collections from the Collection Account into the Finance Charge Account or
the Principal Account up to the required amount to be deposited into any
such deposit account or, without duplication, distributed on or prior to
the related Distribution Date to the Certificateholder and (ii) if at any
time prior to such Distribution Date the amount of collections deposited in
the Collection Account exceeds the amount required to be deposited pursuant
to clause (i) above, the Servicer will be permitted to withdraw the excess
from the Collection Account.

      Payment of Interest, Fees and Other Items. On each Transfer Date, the
Master Trust Trustee, acting [on behalf of the Owner Trust and] pursuant to
the Servicer's instructions, will apply the Available Investor Finance
Charge Collections for the related Monthly Period in the following manner:

                  (a) an amount equal to the Class A Interest Requirement
      for the related Distribution Date will be deposited into the
      Distribution Account for distribution to, or at the direction of, the
      Series Certificateholder on such Distribution Date;

                  (b) an amount equal to the Class B Interest Requirement
      for the related Distribution Date will be deposited into the
      Distribution Account for distribution to, or at the direction of, the
      Series Certificateholder on such Distribution Date;

                  (c) an amount equal to the Net Investor Servicing Fee
      plus the amount of any overdue Net Investor Servicing Fee, will be
      paid to the Servicer;

                  (d) an amount equal to the Investor Default Amount, if
      any, for the related Monthly Period, will be treated as Available
      Investor Principal Collections and deposited into the Principal
      Account for such Transfer Date;

                  (e) an amount equal to the sum of the Investor
      Charge-Offs and the amount of Reallocated Principal Collections which
      have not been previously reimbursed will be deposited into the
      Principal Account and treated as a portion of Available Investor
      Principal Collections for such Transfer Date;

                  (f) an amount equal to the Class C Interest Requirement
      for the related Distribution Date will be deposited in the
      Distribution Account for distribution to, or at the direction of, the
      Series Certificateholder on such Distribution Date;

                  (g) on and after the Reserve Account Funding Date, but
      prior to the date on which the Accumulation Period Reserve Account
      terminates as described below under "-- Accumulation Period Reserve
      Account," an amount up to the excess, if any, of the Required
      Accumulation Period Reserve Account Amount over the Available
      Accumulation Period Reserve Account Amount will be deposited in the
      Accumulation Period Reserve Account on behalf of the Owner Trust;

                  (h) an amount equal to the excess, if any, of (i) the
      Investor Servicing Fee less Servicer Interchange over (ii) the amount
      paid to the Servicer pursuant to clause
      (c) above will be paid to the Servicer;

                  (i) an amount equal to the excess, if any, of the
      Required Owner Trust Spread Account Amount over the amount then on
      deposit in the Owner Trust Spread Account
      will be paid to the Certificateholder;
      and

                  (j) the balance, after payments made pursuant to clauses
      (a) through (i) above, first will be treated as "EXCESS FINANCE
      CHARGE COLLECTIONS" which will be available to cover shortfalls, if
      any, in amounts payable from collections of Finance Charge
      Receivables with respect to other Series in accordance with the
      Pooling and Servicing Agreement, and then the balance, if any,
      remaining after any such sharing will be paid to Chase USA as owner
      of the Certificate of Beneficial Ownership.


ALLOCATIONS OF COLLECTIONS OF FINANCE CHARGE RECEIVABLES


                             [GRAPHIC OMITTED]


      Payments of Principal. On each Transfer Date, the Trustee, acting
pursuant to the Servicer's instructions, will distribute Available Investor
Principal Collections on deposit in the Principal Account in the following
manner:

                  (a) on each Transfer Date with respect to the Revolving
      Period, all such Available Investor Principal Collections will be
      treated as Shared Principal Collections and applied as described
      under " -- Shared Principal Collections" below and "Description of
      the Certificates -- Shared Principal Collections" in the attached
      prospectus;

                  (b) on each Transfer Date with respect to the Controlled
      Accumulation Period, all such Available Investor Principal
      Collections will first be deposited in the Principal Funding Account
      (up to the Controlled Deposit Amount for such Transfer Date) and then
      the balance will be treated as Shared Principal Collections and
      applied as described under "Description of the Certificates -- Shared
      Principal Collections" below and "Description of the Certificates --
      Shared Principal Collections" in the attached prospectus; and

                  (c) on each Transfer Date with respect to the Rapid
      Amortization Period, all such Available Investor Principal
      Collections will be distributed to the
      Certificateholder.

      The final distribution of funds with respect to the Series
Certificate will be made no later than the _______ Distribution Date in the
manner provided in "Description of the Certificates--Final Payment of
Principal Termination" in the attached prospectus. Series 1999-__ will
terminate on the earliest to occur of (a) the Distribution Date on which
the Investor Interest is paid in full, (b) the _______ Distribution Date or
(c) the Trust Termination Date (such earliest date, the "SERIES 1999-_
TERMINATION DATE"). After the Series 1999-__ Termination Date, the Master
Trust will have no further obligation to pay any amounts in respect of the
Series Certificate.

      "MONTHLY PRINCIPAL" means, with respect to any Transfer Date relating
to the Controlled Accumulation Period or the Rapid Amortization Period,
prior to the payment in full of the Investor Interest, an amount equal to
the least of (i) the Available Investor Principal Collections on deposit in
the Principal Account with respect to such Transfer Date, (ii) for each
Transfer Date with respect to the Controlled Accumulation Period, prior to
the payment in full of the Investor Interest, and on or prior to the second
Transfer Date following the Scheduled Principal Allocation Commencement
Date, the applicable Controlled Deposit Amount for such Transfer Date and
(iii) the Adjusted Investor Interest prior to any deposits on such Transfer
Date.

      "CONTROLLED ACCUMULATION AMOUNT" means (a) for any Transfer Date with
respect to the Controlled Accumulation Period, prior to the Scheduled
Principal Allocation Commencement Date, $_____; provided, however, that if
the commencement of the Controlled Accumulation Period is delayed as
described above under "-- Postponement of Controlled Accumulation Period,"
the Controlled Accumulation Amount may be higher than the amount stated for
each Transfer Date with respect to the Controlled Accumulation Period and
will be determined by the Servicer in accordance with the Pooling and
Servicing Agreement based on the principal allocation rates for the
Accounts and on the investor interests of other Series (other than certain
excluded Series) which are scheduled to be in their revolving periods and
are expected to create Shared Principal Collections during the Controlled
Accumulation Period and (b) for the Transfer Date with respect to the
Controlled Accumulation Period immediately following the Scheduled
Principal Allocation Commencement Date, an amount equal to __% of the
Initial Investor Interest.

      "ACCUMULATION SHORTFALL" means (a) on the first Transfer Date with
respect to the Controlled Accumulation Period, the excess, if any, of the
Controlled Accumulation Amount for such Transfer Date over the amount
distributed from the Principal Account as Monthly Principal for such
Transfer Date and (b) on each subsequent Transfer Date with respect to the
Controlled Accumulation Period, the excess, if any, of the applicable
Controlled Accumulation Amount for such subsequent Transfer Date plus any
Accumulation Shortfall for the prior Transfer Date over the amount
distributed from the Principal Account as Monthly Principal for such
subsequent Transfer Date.


ALLOCATIONS OF COLLECTIONS OF PRINCIPAL RECEIVABLES


                             [GRAPHIC OMITTED]


SHARED EXCESS FINANCE CHARGE COLLECTIONS

      Any Series may be included in a Group of Series ("GROUP I") which may
be issued by the Master Trust from time to time. Series 1999-__ will be,
and each Series listed on Annex I hereto is, and other Series may in the
future be, included in Group I. Group I is currently the only Group in the
Master Trust. Each Series in Group I will be entitled to share Excess
Finance Charge Collections in the manner, and to the extent, described
below with each other Series, if any, in Group I. The Series Supplement
with respect to each Series will specify whether such Series will be
included in a Group. Collections of Finance Charge Receivables and certain
other amounts allocable to the Investor Interest of any Series that is
included in Group I in excess of the amounts necessary to make required
payments with respect to such Series (including payments to any related
Credit Enhancement Providers) that are payable out of collections of
Finance Charge Receivables (any such excess, the "EXCESS FINANCE CHARGE
COLLECTIONS") will be applied to cover any shortfalls with respect to
amounts payable from collections of Finance Charge Receivables allocable to
any other Series included in Group I, pro rata based upon the amount of the
shortfall, if any, with respect to each other Series in Group I. While any
Series offered hereby may be included in a Group, there can be no assurance
that (a) any other Series will be included in such Group or (b) there will
be any Excess Finance Charge Collections with respect to such Group for any
Monthly Period. Excess Finance Charge Collections permit coverage of
shortfalls with respect to amounts payable from collections of Finance
Charge Receivables allocable to Series 1999-__ using Excess Finance Charge
Collections from other Series which would otherwise be paid to Chase USA to
cover shortfalls in amounts payable from Available Investor Finance Charge
Collections as described above under " -- Application of Collections --
Payment of Interest, Fees and Other Items."

SHARED PRINCIPAL COLLECTIONS

      Collections of Principal Receivables for any Monthly Period allocated
to the Investor Interest will first be used to cover, with respect to any
Monthly Period during the Controlled Accumulation Period, deposits of the
applicable Controlled Deposit Amount to the Principal Funding Account or
the Distribution Account, and during the Rapid Amortization Period,
payments to the Certificateholder. The Servicer will determine the amount
of collections of Principal Receivables for any Monthly Period allocated to
the Investor Interest remaining after covering required payments to the
Certificateholder and any similar amount remaining for any other Series
("SHARED PRINCIPAL Collections"). The Servicer will allocate the Shared
Principal Collections to cover any scheduled or permitted principal
distributions to certificateholders and deposits to principal funding
accounts, if any, for any Series entitled thereto which have not been
covered out of the collections of Principal Receivables allocable to such
Series and certain other amounts for such Series ("PRINCIPAL SHORTFALLS").
Shared Principal Collections will not be used to cover investor charge-offs
for any Series. If Principal Shortfalls exceed Shared Principal Collections
for any Monthly Period, Shared Principal Collections will be allocated pro
rata among the applicable Series based on the relative amounts of Principal
Shortfalls. To the extent that Shared Principal Collections exceed
Principal Shortfalls, the balance will be paid to the holder of the
Transferor Certificate or, under certain circumstances, deposited into the
Excess Funding Account.

      "RATING AGENCY CONDITION" means the notification in writing by each
Rating Agency that a proposed action will not result in such Rating Agency
reducing or withdrawing its then-existing rating of the investor
certificates of any outstanding Series or Class of certificates or notes
with respect to which it is a Rating Agency.

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

      On or before each Transfer Date, the Servicer will calculate the
Investor Default Amount for the preceding Monthly Period. The term
"INVESTOR DEFAULT AMOUNT" means, for any Monthly Period, the product of (a)
the Floating Investor Percentage with respect to such Monthly Period and
(b) the aggregate amount of Receivables in Defaulted Accounts (the "DEFAULT
AMOUNT") for such Monthly Period.

      On each Transfer Date, if the Investor Default Amount for such
Transfer Date exceeds the amount deposited in the Principal Account in
accordance with clause (d) of "-- Application of Collections - Payment of
Interest, Fees and Other Items" to fund such amount with respect to the
Monthly Period immediately preceding such Transfer Date, the Investor
Interest (after giving effect to reductions for any Reallocated Principal
Collections on such Transfer Date) will be reduced by the amount of such
excess (such amount, an "INVESTOR CHARGE-OFF"), but not more than the
lesser of the Investor Default Amount and the Investor Interest (after
giving effect to reductions for any Reallocated Principal Collections on
such Transfer Date) for such Transfer Date. In the event that such
reduction would cause the Investor Interest to be a negative number, the
Investor Interest will be reduced to zero, which will have the effect of
causing funds to no longer be allocated to the Series Certificate for
distribution to the Owner Trust. The Investor Interest will also be reduced
by the amount of Reallocated Principal Collections on such Transfer Date.
If the Investor Interest has been reduced by the amount of any Investor
Charge-Offs or the amount of any Reallocated Principal Collections, such
reduction will be reimbursed on any subsequent Transfer Date (but not by an
amount in excess of the aggregate unreimbursed Investor Charge-Offs and
unreimbursed Reallocated Principal Collections) by the amount of Available
Investor Finance Charge Collections allocated and available for such
purpose in accordance with clause (e) of " -- Application of Collections --
Payment of Interest, Fees and Other Items."

PRINCIPAL FUNDING ACCOUNT

      Pursuant to the Series 1999-__ Supplement, the Trustee at the
direction of the Servicer will establish and maintain an Eligible Deposit
Account held for the benefit of the Certificateholder and the Noteholders
(the "PRINCIPAL FUNDING ACCOUNT"). During the Controlled Accumulation
Period, the Trustee at the direction of the Servicer will transfer
collections in respect of Principal Receivables (other than Reallocated
Principal Collections) and Shared Principal Collections from other Series,
if any, allocated to Series 1999-__ from the Principal Account to the
Principal Funding Account as described above under "-- Application of
Collections -- Payments of Principal." Such collections will be retained in
the Principal Funding Account and ultimately used to make a payment of
principal to the Noteholders on the Scheduled Principal Allocation
Commencement Date or the first Distribution Date with respect to the Rapid
Amortization Period, whichever occurs earlier.

      Funds on deposit in the Principal Funding Account will be invested
until the following Transfer Date by the Master Trust Trustee at the
direction of the Servicer in Permitted Investments. Investment earnings
(net of investment losses and expenses) on funds on deposit in the
Principal Funding Account (the "PRINCIPAL FUNDING INVESTMENT PROCEEDS")
will be applied on each Transfer Date as Available Investor Finance Charge
Collections. If, for any Transfer Date, the Principal Funding Investment
Proceeds are less than an amount equal to the product of (a) (i) a
fraction, the numerator of which is the actual number of days in the
related Note Interest Period and the denominator of which is 360, times the
weighted average of the Class A Note Interest Rate, the Class B Note
Interest Rate and the Class C Note Interest Rate in effect with respect to
such Note Interest Period and (b) the Principal Funding Account Balance as
of the Record Date preceding such Transfer Date (the "COVERED AMOUNT"), the
amount of such deficiency (the "PRINCIPAL FUNDING INVESTMENT SHORTFALL")
shall be withdrawn, to the extent available, from the Accumulation Period
Reserve Account and deposited in the Finance Charge Account and included in
collections of Available Investor Finance Charge Collections to be applied
to the payment of Monthly Interest.

ACCUMULATION PERIOD RESERVE ACCOUNT

      Pursuant to the Series 1999-__ Supplement, the Master Trust Trustee
will establish and maintain an Eligible Deposit Account held for the
benefit of the Certificateholder (the "ACCUMULATION PERIOD RESERVE
ACCOUNT"). The Accumulation Period Reserve Account is established to assist
with the subsequent distribution of interest on the Notes during the
Controlled Accumulation Period. On each Transfer Date from and after the
Accumulation Period Reserve Account Funding Date, but prior to the
termination of the Accumulation Period Reserve Account, the Master Trust
Trustee, acting pursuant to the Servicer's instructions, will deposit
Available Investor Finance Charge Collections into the Accumulation Period
Reserve Account up to the Required Accumulation Period Reserve Account
Amount. The "ACCUMULATION PERIOD RESERVE ACCOUNT FUNDING DATE" will be the
Transfer Date with respect to the Monthly Period which commences no later
than three months prior to the commencement of the Controlled Accumulation
Period, or such earlier date as the Servicer may determine. The "REQUIRED
ACCUMULATION PERIOD RESERVE ACCOUNT AMOUNT" for any Transfer Date on or
after the Reserve Account Funding Date will be equal to (a) the product of
(i) ____%, (ii) the Initial Investor Interest and (iii) 0.5% or (b) any
other amount designated by Chase USA; provided, that if such designation is
of a lesser amount, Chase USA shall have provided the Servicer and the
Master Trust Trustee with evidence that the Rating Agency Condition has
been satisfied and Chase USA shall have delivered to the Master Trust
Trustee a certificate of an authorized officer to the effect that, based on
the facts known to such officer at such time, in the reasonable belief of
Chase USA, such designation will not cause a Pay Out Event or an event
that, after the giving of notice or the lapse of time, would cause a Pay
Out Event to occur with respect to Series 1999-__. On each Transfer Date,
after giving effect to any deposit to be made to, and any withdrawal to be
made from, the Accumulation Period Reserve Account on such Transfer Date,
the Master Trust Trustee will withdraw from the Accumulation Period Reserve
Account an amount equal to the excess, if any, of the amount on deposit in
the Accumulation Period Reserve Account over the Required Accumulation
Period Reserve Account Amount and treated as Available Investor Finance
Charge Collections.

      Provided that the Accumulation Period Reserve Account has not
terminated as described below, all amounts on deposit in the Accumulation
Period Reserve Account on any Transfer Date (after giving effect to any
deposits to, or withdrawals from, the Accumulation Period Reserve Account
to be made on such Transfer Date) will be invested until the following
Transfer Date by the Master Trust Trustee at the direction of the Servicer
in Permitted Investments. The interest and other investment income (net of
investment expenses and losses) earned on such investments will be retained
in the Accumulation Period Reserve Account (to the extent the amount on
deposit is less than the Required Accumulation Period Reserve Account
Amount) or deposited in the Finance Charge Account and treated as Available
Investor Finance Charge Collections.

      On or before each Transfer Date with respect to the Controlled
Accumulation Period and on the first Transfer Date with respect to the
Rapid Amortization Period, a withdrawal will be made from the Accumulation
Period Reserve Account, and the amount of such withdrawal will be deposited
in the Finance Charge Account and included in Available Investor Finance
Charge Collections to be applied to the payment of the Monthly Interest for
such Transfer Date in an amount equal to the lesser of (a) the Available
Accumulation Period Reserve Account Amount with respect to such Transfer
Date and (b) the Principal Funding Investment Shortfall with respect to
such Transfer Date; provided, that the amount of such withdrawal shall be
reduced to the extent that funds otherwise would be available to be
deposited in the Accumulation Period Reserve Account on such Transfer Date.
On each Transfer Date, the amount available to be withdrawn from the
Accumulation Period Reserve Account (the "AVAILABLE ACCUMULATION PERIOD
RESERVE ACCOUNT AMOUNT") will be equal to the lesser of the amount on
deposit in the Accumulation Period Reserve Account (before giving effect to
any deposit to be made to the Accumulation Period Reserve Account on such
Transfer Date) and the Required Accumulation Period Reserve Account Amount
for such Transfer Date.

      The Accumulation Period Reserve Account will be terminated upon the
earlier to occur of (a) the termination of the Master Trust pursuant to the
Pooling and Servicing Agreement and (b) if the Controlled Accumulation
Period has not commenced, the first Transfer Date with respect to the Rapid
Amortization Period or, if the Controlled Accumulation Period has
commenced, the earlier to occur of (i) the first Transfer Date with respect
to the Rapid Amortization Period and (ii) the Transfer Date immediately
preceding the Scheduled Principal Allocation Commencement Date. Upon the
termination of the Accumulation Period Reserve Account, all amounts on
deposit therein (after giving effect to any withdrawal from the
Accumulation Period Reserve Account on such date as described above) will
be treated as Available Investor Finance Charge Collections.

COMPANION SERIES

      The Series Certificate may be paired with one or more other Series
(each, a "COMPANION SERIES"). Each Companion Series either will be
prefunded with an initial deposit to a prefunding account in an amount up
to the initial principal balance of such Companion Series, funded primarily
from the proceeds for the sale of such Companion Series, or will have a
variable principal amount. Any such prefunding account will be held for the
benefit of such Companion Series and not for the benefit of the
Certificateholder. As principal is paid with respect to the Series
Certificate, either (i) in the case of a prefunded Companion Series, an
equal amount of funds on deposit in any prefunding account for such
prefunded Companion Series will be released (which funds will be
distributed to Chase USA) or (ii) in the case of a Companion Series having
a variable principal amount, an interest in such variable Companion Series
in an equal or lesser amount may be sold by the Master Trust (and the
proceeds thereof will be distributed to Chase USA) and, in either case, the
investor interest in the Master Trust of such Companion Series will
increase by up to a corresponding amount. Upon payment in full of the
Series Certificate, assuming that there have been no unreimbursed
charge-offs with respect to any related Companion Series, the aggregate
invested amount of such related Companion Series will have been increased
by an amount up to an aggregate amount equal to the Series 1999-__ Investor
Interest paid to the Series Certificateholder since the issuance of such
Companion Series. The issuance of a Companion Series will be subject to the
conditions described under "Description of the Certificates -- Exchanges"
in the attached prospectus. There can be no assurance, however, that the
terms of any Companion Series might not have an impact on the timing or
amount of payments received by the Series Certificateholder. In particular,
the denominator of the Fixed Investor Percentage may be increased upon the
occurrence of a Pay Out Event with respect to a Companion Series resulting
in a possible reduction of the percentage of collections of Principal
Receivables allocated to Series 1999-__ if such event allowed the payment
of principal at such time to the Companion Series and required reliance by
Series 1999-__ on clause (y) of the denominator of the Fixed Investor
Percentage for Series 1999-__. See "Maturity Considerations" and "--
Allocation Percentages" in this supplement and "Maturity Considerations" in
the prospectus.

PAY OUT EVENTS

      As described above, the Revolving Period will continue through the
close of business on the last day of the _____ Monthly Period (unless such
date is postponed as described under "-- Postponement of Controlled
Accumulation Period"), unless a Pay Out Event occurs prior to such date. A
"PAY OUT EVENT" refers to any of the following events:

                  (a) failure on the part of Chase USA (i) to make any
      payment or deposit on the date required under the Pooling and
      Servicing Agreement (or within the applicable grace period which
      shall not exceed five days) or (ii) to observe or perform in any
      material respect any other covenants or agreements of Chase USA set
      forth in the Pooling and Servicing Agreement or the Series 1999-__
      Supplement, which failure has a material adverse effect on the
      Certificateholder and which continues unremedied for a period of 60
      days after written notice and continues to materially and adversely
      affect the interest of the Certificateholder for such period;

                  (b) any representation or warranty made by Chase USA in
      the Pooling and Servicing Agreement or the Series 1999-__ Supplement,
      or any information required to be given by Chase USA to the Master
      Trust Trustee to identify the Accounts proves to have been incorrect
      in any material respect when made and which continue to be incorrect
      in any material respect for a period of 60 days after written notice
      and as a result of which the interest of the Certificateholder is
      materially and adversely affected and continues to be materially and
      adversely affected for such period; provided, however, that a Pay Out
      Event pursuant to this clause (b) shall not be deemed to occur
      thereunder if Chase USA has accepted reassignment of the related
      Receivable or all such Receivables, if applicable, during such period
      (or such longer period as the Master Trust Trustee may specify) in
      accordance with the provisions of the Pooling and Servicing
      Agreement;

                  (c) any reduction of the average of the Portfolio Yields
      for any three consecutive Monthly Periods to a rate which is less
      than the average of the Base Rates for such period;

                  (d) a failure by Chase USA to convey Receivables arising
      under Additional Accounts, or Participations, to the Master Trust
      when required by the Pooling and Servicing Agreement;

                  (e) any Servicer Default occurs which would have a
      material adverse effect on the Certificateholder;

                  (f) insufficient funds in the Distribution Account to pay
      the Investor Interest in full on the second Distribution Date
      following the Scheduled Principal Allocation Commencement Date;

                  (g) certain events of bankruptcy, insolvency,
      conservatorship or receivership relating to Chase USA;

                  (h) Chase USA becomes unable for any reason to transfer
      Receivables to the Master Trust in accordance with the provisions of
      the Pooling and Servicing Agreement;

                  (i) the Master Trust is subject to regulation as an
      "INVESTMENT COMPANY" within the meaning of the Investment Company Act
      of 1940, as amended; or

                  (j) the occurrence of an Event of Default under the
      Indenture.

      In the case of any event described in clause (a), (b) or (e) above, a
Pay Out Event will be deemed to have occurred with respect to the Series
Certificate only if, after any applicable grace period, either the Master
Trust Trustee or Noteholders representing in excess of 50% of the
outstanding principal amount of the Notes, by written notice to Chase USA
and the Servicer (and to the Master Trust Trustee if given by the
Noteholders) declare that a Pay Out Event has occurred with respect to the
Series Certificate as of the date of such notice. In the case of any event
described in clause (g), (h) or (i), a Pay Out Event with respect to all
Series then outstanding, and in the case of any event described in clause
(c), (d), (f) or (j) a Pay Out Event with respect to only the Series
Certificate, will be deemed to have occurred without any notice or other
action on the part of the Master Trust Trustee, the Certificateholder or
all certificateholders, as appropriate, immediately upon the occurrence of
such event. On the date on which a Pay Out Event is deemed to have
occurred, the Rapid Amortization Period will commence. In such event,
distributions of principal to the Certificateholder will begin on the first
Distribution Date following the month in which such Pay Out Event occurred.
If, because of the occurrence of a Pay Out Event, the Rapid Amortization
Period begins earlier than the close of business on the last day of the
____ Monthly Period the Certificateholder will begin receiving
distributions of principal earlier than it otherwise would have, which may
shorten the average life of the Series Certificate.

      See "Description of the Certificates -- Pay Out Events" in the
attached prospectus for an additional discussion of the consequences of an
insolvency, conservatorship or receivership of Chase USA.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      The Servicer will receive a fee as servicing compensation from the
Master Trust (the "SERVICING FEE"). The Servicing Fee may be payable from
Finance Charge Receivables, Interchange or other amounts as specified in
this supplement. The share of the Servicing Fee allocable to the Investor
Interest with respect to any Transfer Date (the "INVESTOR SERVICING FEE")
shall be equal to one-twelfth of the product of (a) 2.0% and (b) the
Adjusted Investor Interest as of the last day of the Monthly Period
preceding such Transfer Date; provided, however, with respect to the first
Transfer Date, the Investor Servicing Fee shall be equal to the product of
(i) a fraction, the numerator of which is the number of days from and
including the Closing Date to and including the last day of the _________
Monthly Period and the denominator of which is 360, (ii) 2.0% and (iii) the
Investor Interest on the Closing Date. On each Transfer Date Servicer
Interchange with respect to the related Monthly Period will be paid to the
Servicer in payment of a portion of the Investor Servicing Fee with respect
to such Monthly Period. The "SERVICER INTERCHANGE" for any Monthly Period
will be an amount equal to the portion of collections of Finance Charge
Receivables allocated to the Investor Interest with respect to such Monthly
Period that is attributable to Interchange; provided, however, that
Servicer Interchange for a Monthly Period shall not exceed one-twelfth of
the product of (i) the Adjusted Investor Interest, as of the last day of
such Monthly Period and (ii) 1.0%. In the case of any insufficiency of
Servicer Interchange on deposit in the Finance Charge Account, a portion of
the Investor Servicing Fee with respect to such Monthly Period will not be
paid to the extent of such insufficiency and in no event shall the Master
Trust, the Master Trust Trustee or the Certificateholder be liable for the
share of the Servicing Fee to be paid out of Servicer Interchange.

      The share of the net portion of the Investor Servicing Fee allocable
to the Certificateholder with respect to any Transfer Date (the "NET
INVESTOR SERVICING FEE") shall be equal to one-twelfth of the product of
(a) 1.0% (the "NET SERVICING FEE RATE") and (b) the Adjusted Investor
Interest as of the last day of the Monthly Period preceding such Transfer
Date; provided, however, that with respect to the first Transfer Date, the
Servicing Fee shall be equal to the product of (i) a fraction, the
numerator of which is the number of days from and including the Closing
Date to and including the last day of the _____ Monthly Period and the
denominator of which is 360, (ii) the Net Servicing Fee Rate and (iii) the
Investor Interest on the Closing Date. Pursuant to the Pooling and
Servicing Agreement, the amount by which the Servicing Fee exceeds the
Investor Servicing Fee will be paid from amounts allocable to the
Transferor Certificate and to other Series. In no event shall the Master
Trust, the Master Trust Trustee or the Certificateholder be liable for the
share of the Servicing Fee to be paid out of Servicer Interchange. The
Servicing Fee shall be payable to the Servicer solely to the extent amounts
are available for distribution in respect thereof as described above under
"-- Application of Collections."

      The Servicer will pay from its servicing compensation certain
expenses incurred in connection with servicing the Receivables including,
without limitation, payment of the fees and disbursements of the Master
Trust Trustee and independent certified public accountants and other fees
which are not expressly stated in the Pooling and Servicing Agreement to be
payable by the Master Trust or the Certificateholder other than federal,
state and local income and franchise taxes, if any, of the Master Trust.

REPORTS TO CERTIFICATEHOLDERS

      On each Transfer Date, the Master Trust Trustee will forward to the
Certificateholder of record, a statement prepared by the Servicer setting
forth the items described in "Description of the Certificates -- Reports to
Certificateholders" in the attached prospectus. In addition, such statement
will include the amount, if any, withdrawn from the Principal Funding
Account for such Transfer Date.


                          DESCRIPTION OF THE NOTES

GENERAL

      The $_____ Class A Notes (the "CLASS A NOTES"), the $_____ Class B
Notes (the "CLASS B NOTES") and the $_____ Class C Notes (the "CLASS C
NOTES," and together with the Class A Notes and the Class B Notes, the
"NOTES") will be issued pursuant to the terms of an Indenture (the
"INDENTURE"), between the Owner Trust and _________ as Indenture Trustee. A
form of the Indenture has been filed as an exhibit to the Registration
Statement and a copy will be filed with the SEC following the issuance of
the Notes. The following, as well as other pertinent information included
elsewhere in this supplement and in the attached prospectus, summarizes the
material terms of the Notes and the Indenture. The summary of the Notes
does not purport to be complete and is qualified in its entirety by
reference to all the provisions of the Notes and the Indenture. See
"Description of the Notes" in the attached prospectus for additional
information concerning the Notes and the Indenture.

      Each Class of the Notes will initially be represented by one or more
physical notes registered in the name of Cede & Co. ("CEDE"), the nominee
of The Depository Trust Company ("DTC" and, together with any successor
depository selected by the Owner Trust, the "DEPOSITORY"). Each Class of
the Notes will be available for purchase in minimum denominations of $1,000
and integral multiples thereof and will be available in book-entry form
only. See "Description of the Securities -- Book-Entry Registration" and "
- -- Definitive Securities" in the attached prospectus.

      The Notes will represent obligations of the Owner Trust to make
payments of interest and principal as described herein. Such payments will
be made from the assets of the Owner Trust, which will be comprised
primarily of the Series Certificate issued by the Master Trust. Payments of
interest and principal will be made to the extent of funds available
therefor, on each Payment Date on which such amounts are due to Noteholders
in whose names the Notes were registered on the last business day of the
calendar month preceding such Payment Date (each, a "RECORD DATE"). See
"Description of the Series Certificate" in this supplement and "Description
of the Certificates" in the attached prospectus.

      The Indenture and the Notes will provide that any money paid by the
Owner Trust to any Paying Agent for the payment of principal or interest
which remains unclaimed for two years after such principal or interest
shall have become due and payable will be repaid to the Owner Trust, and
thereafter Noteholders may look only to the Owner Trust for payment
thereof.

PRINCIPAL AND INTEREST ON THE NOTES

      Payments of InterInterest will accrue on the principal balance of the
Class A Notes at the Class A Note Interest Rate, on the principal balance
of the Class B Notes at the Class B Note Interest Rate and on the principal
balance of the Class C Notes at the Class C Note Interest Rate from
__________, 199_ (the "CLOSING DATE"). The Class A Notes will accrue
interest from the Closing Date through __________, 199 , and with respect
to each Note Interest Period thereafter, at a rate of ___% per annum above
LIBOR as determined on the related LIBOR Determination Date with respect to
each period (the "CLASS A NOTE INTEREST RATE"). The Class B Notes will
accrue interest from the Closing Date through __________, 199_, and with
respect to each Note Interest Period thereafter, at a rate of ___% per
annum above LIBOR prevailing on the related LIBOR Determination Date with
respect to each such period (the "CLASS B NOTE INTEREST RATE"). The Class C
Notes will bear interest from the Closing Date through __________, 199 ,
and with respect to each Note Interest Period thereafter, at a rate of ___%
per annum above LIBOR prevailing on the related LIBOR Determination Date
with respect to each such period (the "CLASS C NOTE INTEREST RATE" and,
collectively with the Class A Note Interest Rate and the Class B Note
Interest Rate, a "NOTE INTEREST RATE").

      The "NOTE INTEREST PERIOD" with respect to any Payment Date will be
the period from the previous Payment Date through the day preceding such
Payment Date, except that the initial Note Interest Period will be the
period from the Closing Date through the day preceding the initial Payment
Date.

      Interest will accrue on each Class of Notes and be payable on
__________ and on the th day of each month thereafter, or if such th day is
not a business day, on the next succeeding business day (each, a "PAYMENT
DATE"), in an amount equal to the product of (a) the actual number of days
in the related Note Interest Period divided by 360, (b) the applicable Note
Interest Rate for such Class and (c) the Note Principal Balance for such
Class as of the preceding Record Date (or in the case of the initial
Payment Date, an amount equal to the product of (x) the initial Note
Principal Balance for such Class, (y) _____ divided by 360 and (z) the
applicable Note Interest Rate for such Class determined on __________,
1999). Interest allocations on the Notes will be derived from the amounts,
if any, on deposit in the Note Distribution Account, provided, however,
that the holders of Class C Notes will also be entitled to the benefits of
the Owner Trust Spread Account to the extent available to pay the Class C
Interest Requirement. So long as the Class A Notes are outstanding,
payments of interest on the Class B Notes and the Class C Notes will be
subordinated to the payment of interest on the Class A Notes; and so long
as the Class B Notes are outstanding, the payment of interest on the Class
C Notes will be subordinated to payments of interest on the Class B Notes.
Interest accrued on any Class of Notes and payable on any Payment Date but
not paid on such Payment Date will be due and payable on the next Payment
Date, together with, to the extent permitted by law, interest on such
unpaid amount at the applicable Note Interest Rate.

      The Calculation Agent will determine LIBOR on __________, 1999 for
the period from the Closing Date through __________, 1999, and for each
Note Interest Period following the initial Note Interest Period, on the
second business day prior to the Payment Date on which such Note Interest
Period commences (each, a "LIBOR DETERMINATION DATE"). For purposes of
calculating LIBOR, a business day is any business day on which dealings in
deposits in United States dollars are transacted in the London interbank
market.

      "LIBOR" means, as of any LIBOR Determination Date, the rate for
deposits in United States dollars for a period equal to the relevant Note
Interest Period which appears on the Telerate Page 3750 as of 11:00 a.m.,
London time, on such date. If such rate does not appear on the Telerate
Page 3750, the rate for that LIBOR Determination Date will be determined on
the basis of the rates at which deposits in United States dollars are
offered by the Reference Banks at approximately 11:00 a.m., London time, on
that day to prime banks in the London interbank market for a period equal
to the relevant Note Interest Period. The Calculation Agent will request
the principal office of each of the Reference Banks to provide a quotation
of its rate. If at least two such quotations are provided, the rate for
that LIBOR Determination Date will be the arithmetic mean of the
quotations. If fewer than two quotations are provided as requested, the
rate for that LIBOR Determination Date will be the arithmetic mean of the
rates quoted by major banks in New York City, as selected by the
Administrator, at approximately 11:00 a.m., New York City time, on that day
for loans in United States dollars to leading European banks for a period
equal to the relevant Note Interest Period.

      "TELERATE PAGE 3750" means the display page currently so designated
on the Dow Jones Telerate Service (or such other page as may replace that
page on that service for the purpose of displaying comparable rates or
prices).

      "REFERENCE BANKS" means four major banks in the London interbank
market selected by the Administrator.

      Pursuant to the terms of the Indenture, the Indenture Trustee will
agree that for so long as any of the Notes are outstanding, there shall at
all times be an agent appointed to calculate LIBOR for each Note Interest
Period (such agent, the "CALCULATION AGENT") and notify the Indenture
Trustee of each such rate. The Owner Trust will initially appoint to be the
Calculation Agent. If the Calculation Agent is unable to act as such or is
removed by the Owner Trust, or if the Calculation Agent fails to determine
LIBOR for a Note Interest Period, the Owner Trust shall promptly appoint a
replacement Calculation Agent that does not control or is not controlled by
or under common control with the Owner Trust or its affiliates. The
Calculation Agent may not resign its duties, and the Owner Trust may not
remove the Calculation Agent, without a successor having been duly
appointed.

      The Class A Note Interest Rate, the Class B Note Interest Rate and
the Class C Note Interest Rate applicable to the current and immediately
preceding Note Interest Period may be obtained by telephoning the
Calculation Agent at its Corporate Trust Office at __________. The
Administrator will cause the Class A Note Interest Rate, the Class B Note
Interest Rate and the Class C Note Interest Rate as well as the amount of
the Class A Interest Requirement, Class B Interest Requirement and Class C
Interest Requirement applicable to a Note Interest Period to be provided to
the Luxembourg Stock Exchange as soon as possible after its determination
but in no event later than the first day of such Note Interest Period. Such
information will also be included in a statement to the Noteholders of
record prepared by the Administrator. See "Description of the Notes -
Reports to Noteholders" in the attached prospectus.

      Interest on the Notes will be calculated on the basis of the actual
number of days in the Note Interest Period and a 360-day year.

      Payments of Principal. The Notes will mature and are required to be
paid in full on the __________ Payment Date (the "NOTE MATURITY DATE") but
may be paid or redeemed earlier or later under certain limited
circumstances described herein and in the Prospectus. See "Risk Factors"
and "Maturity Considerations" herein and in the attached prospectus.

      The principal amount of the Class A Notes is scheduled to be paid in
full on the __________ Payment Date (the "CLASS A SCHEDULED PAYMENT DATE").
Provided the principal amount of the Class A Notes has been paid in full,
the Class B Notes are scheduled to be paid in full on the __________
Payment Date (the "CLASS B SCHEDULED PAYMENT DATE"); and, provided the
Class A Notes and the Class B Notes have each been paid in full, the Class
C Notes are scheduled to be paid in full on the __________ Payment Date
(the "CLASS C SCHEDULED PAYMENT DATE"). Each of the Class A Scheduled
Payment Date, the Class B Scheduled Payment Date and the Class C Scheduled
Payment Date is a "SCHEDULED PAYMENT DATE."

      Following the occurrence of an Event of Default, if the Indenture
Trustee or holders of a majority in principal amount of the Notes then
outstanding have declared the Notes due and payable, each Class of Notes
will be due and payable and will be repaid in order of seniority to the
extent of the Principal Distribution Amount on each subsequent Payment
Date.

      So long as the Class A Notes are outstanding, payments of principal
on the Class B Notes and Class C Notes will be subordinated to the payment
of principal on the Class A Notes; and so long as the Class B Notes are
outstanding, payments of principal on the Class C Notes will be
subordinated to the payment of principal on the Class A Notes and the Class
B Notes.

      Payment in full of the outstanding principal amount of each Class of
Notes on its Scheduled Payment Date is mandatory to the extent of the
Principal Distribution Amount in the Note Distribution Account on any such
Payment Date and, if any portion of the Note Principal Balance for a Class
remains outstanding after the Scheduled Payment Date for such Class, such
amount will be payable on the next succeeding Payment Date. The Note
Principal Balance of all of the Notes, to the extent not previously paid,
will be due and payable on the Note Maturity Date. The failure to pay the
principal of the Notes on the Note Maturity Date will constitute an Event
of Default. See "Description of the Notes -- The Indenture -- Events of
Default; Rights Upon Event of Default" in the attached prospectus. In the
event of the failure to pay principal of the Notes by the Note Maturity
Date, Noteholders may suffer a loss to the extent principal has not been
previously paid.

      "PRINCIPAL DISTRIBUTION AMOUNT" means the amount of any principal
allocation received by the Owner Trust as holder of the Series Certificate.

      Optional Redemption. Each Class of Notes may be redeemed in whole,
but not in part, in an amount equal to the Note Principal Balance of the
Notes of such Class then outstanding plus accrued and unpaid interest
thereon at the applicable Note Interest Rate for such Class on the Payment
Date on which the Transferor exercises its option to repurchase the Series
Certificate (the "CERTIFICATE REASSIGNMENT DATE"), as described in
"Description of the Certificates -- Final Payment of Principal;
Termination" in the attached prospectus.

THE INDENTURE

      The Indenture Trustee. __________ is the Indenture Trustee under the
Indenture. __________ is a __________ and its corporate trust offices are
located at __________. The Indenture Trustee may resign at any time, in
which event the Owner Trust will be obligated to appoint a successor
Indenture Trustee. The Owner Trust may also remove the Indenture Trustee if
the Indenture Trustee ceases to be eligible to continue as such under the
Indenture or if the Indenture Trustee becomes insolvent. In such
circumstances, the Owner Trust will be obligated to appoint a successor
Indenture Trustee for the Notes. Any resignation or removal of the
Indenture Trustee and appointment of a successor Indenture Trustee does not
become effective until acceptance of the appointment by the successor
Indenture Trustee.

      Events of Default. An "EVENT OF DEFAULT" occurs with respect to the
Notes upon (a) a failure by the Owner Trust to pay principal on any (i)
Class A Note when due and payable, (ii) Class B Note when due and payable,
or (iii) Class C Note when due and payable, (b) the failure by the Owner
Trust to pay the outstanding principal amount of any Class of Notes on the
Scheduled Payment Date, (c) a failure by the Owner Trust to pay any
interest on any of the Notes on any Payment Date (or when otherwise due and
payable), and such failure shall continue for 65 business days; provided,
however, that it shall not be an Event of Default if the Owner Trust fails
to pay any Note Interest Shortfall within 65 business days of the date such
amount first became due, (d) the occurrence of certain events of bankruptcy
related to the Owner Trust or (e) the Owner Trust is subject to regulation
as an "investment company" within the meaning of the Investment Company Act
of 1940, as amended. If an Event of Default occurs, the Indenture Trustee
or holders of a majority in principal amount of the Notes then outstanding
may declare the principal of such Notes to be immediately due and payable.
If the Notes are declared to be due and payable, subject to certain
limitations, the Indenture Trustee may institute proceedings to collect
amounts due or foreclose on the related Owner Trust estate, exercise
remedies as a secured party, sell the related Owner Trust estate or elect
to have the related Owner Trust maintain possession of such Owner Trust
estate and continue to apply collections on such Owner Trust estate as if
there had been no declaration of acceleration. The exercise of any such
remedy could result in the early repayment of principal on the Notes. See
"Description of the Notes -- The Indenture -- Events of Default; Rights
Upon Event of Default" in the attached prospectus.

DISTRIBUTIONS

      Beginning on __________, 199__ and on each Payment Date thereafter,
distributions of interest on and, when applicable, principal of each Class
of the Notes will be made by the Indenture Trustee to the Noteholders. The
timing, calculation, allocation, order, source, priorities of and
requirements for all payments to Noteholders will be as set forth below.

      Deposits to and Withdrawals from Note Distribution Account. By each
Transfer Date, the Administrator will provide the Indenture Trustee with
certain information with respect to the related Monthly Period, including
the amount of the Available Amount and allocation thereof.

      The Administrator will instruct the Indenture Trustee to make the
following deposits and distributions on each Transfer Date, to the extent
of the Available Amount for such Transfer Date, in the following order of
priority:

            (i) to the Note Distribution Account for distribution to the
      Class A Noteholders on the related Distribution Date, the Class A
      Interest Requirement for such Transfer Date;

            (ii) to the Note Distribution Account for distribution to the
      Class B Noteholders on the related Distribution Date, the Class B
      Interest Requirement for such Transfer Date;

            (iii) to the Note Distribution Account for distribution to the
      Class C Noteholders on the related Distribution Date, the Class C
      Interest Requirement for such Transfer Date;

            (iv) to the Note Distribution Account for distribution to the
      Class A Noteholders on the related Distribution Date, the Class A
      Noteholders' Principal Distributable Amount for such Transfer Date;

            (v) to the Note Distribution Account for distribution to the
      Class B Noteholders on the related Distribution Date, the Class B
      Noteholders' Principal Distributable Amount for such Transfer Date;

            (vi) to the Note Distribution Account for distribution to the
      Class C Noteholders on the related Distribution Date, the Class C
      Noteholders' Principal Distributable Amount for such Transfer Date;

            (vii) to the Owner Trust Spread Account, the excess, if any, of
      (a) the Required Owner Trust Spread Account Amount for such Transfer
      Date over (b) the amount on deposit in the Owner Trust Spread Account
      on such Transfer Date (not taking into account the amount deposited
      into the Owner Trust Spread Account on such Transfer Date described
      by this clause (vii)); and

            (viii) to the Transferor as holder of the Certificate of
      Beneficial Ownership of the Owner Trust, the remaining Available
      Amount for such Transfer Date, if any.

      Funds, to the extent available, will be withdrawn from amounts on
deposit in the Owner Trust Spread Account, with respect to each Transfer
Date, to the extent that the Available Amount is insufficient to pay the
Class C Required Interest for the related Payment Date. Any such funds will
be deposited in the Note Distribution Account to pay interest to the Class
C Noteholders pro rata in proportion to their respective interests in the
outstanding principal amount of the Class C Notes. See "-- Owner Trust
Spread Account" below.

      Funds, to the extent available, will be withdrawn from amounts on
deposit in the Owner Trust Spread Account, after giving effect to any
withdrawals for the payment of interest on such Transfer Date, with respect
to each Transfer Date on and after any Class C Note Principal Due Date, to
the extent that the Available Amount is insufficient to pay the Class C
Noteholders' Principal Distributable Amount for the related Payment Date
and the Class A Notes and Class B Notes have been paid in full or the
Series Certificate Investor Interest has been reduced to zero. Any such
funds will be deposited in the Note Distribution Account to pay principal
to the Noteholders pro rata in proportion to their respective interests in
the outstanding amount of the Notes. See " -- Owner Trust Spread Account"
below.

      On each Payment Date, all amounts on deposit in the Note Distribution
Account will be distributed to the Noteholders.

      "AVAILABLE AMOUNT" means, with respect to any Transfer Date, all
amounts to be paid in respect of the Series Certificate pursuant to the
Pooling and Servicing Agreement as described in "Description of the Series
Certificate" herein with respect to such Transfer Date.

      "CLASS A MONTHLY NOTE INTEREST" means, with respect to any Payment
Date, an amount equal to the product of (a) the Class A Note Interest Rate
for the related Note Interest Period, (b) a fraction, the numerator of
which is the actual number of days in such Note Interest Period and the
denominator of which is 360 and (c) the Class A Note Principal Balance on
the related Record Date or, with respect to the initial Payment Date, the
Class A Note Initial Principal Balance.

      "CLASS A NOTE INTEREST SHORTFALL" means, with respect to any Payment
Date, the sum of (a) the excess, if any, of (i) the Class A Interest
Requirement for the preceding Payment Date, over (ii) the amount in respect
of interest that was actually paid pursuant to the Indenture with respect
to interest on the Class A Notes for such preceding Payment Date, plus (b)
interest on the amount of interest due but not paid to the Class A
Noteholders on the preceding Payment Date, to the extent permitted by law,
at the Class A Note Interest Rate from and including such preceding Payment
Date to but excluding the current Payment Date.

      "CLASS A INTEREST REQUIREMENT" means, with respect to any Payment
Date, the sum of (a) the Class A Monthly Note Interest for such Payment
Date and (b) the amount of any unpaid Class A Note Interest Shortfall.

      "CLASS B MONTHLY NOTE INTEREST" means, with respect to any Payment
Date, an amount equal to the product of (a) the Class B Note Interest Rate
for the related Note Interest Period, (b) a fraction, the numerator of
which is the actual number of days in such Note Interest Period and the
denominator of which is 360 and (c) the Class B Note Principal Balance on
the related Record Date or, with respect to the initial Payment Date, the
Class B Note Initial Principal Balance.

      "CLASS B NOTE INTEREST SHORTFALL" means, with respect to any Payment
Date, the sum of (a) the excess, if any, of (i) the Class B Interest
Requirement for the preceding Payment Date, over (ii) the amount in respect
of interest that was actually paid pursuant to the Indenture with respect
to interest on the Class B Notes for such preceding Payment Date, plus (b)
interest on the amount of interest due but not paid to the Class B
Noteholders on the preceding Payment Date, to the extent permitted by law,
at the Class B Note Interest Rate from and including such preceding Payment
Date to but excluding the current Payment Date.

      "CLASS B INTEREST REQUIREMENT" means, with respect to any Payment
Date, the sum of (a) the Class B Monthly Note Interest for such Payment
Date and (b) the amount of any unpaid Class B Note Interest Shortfall.

      "CLASS C MONTHLY NOTE INTEREST" means, with respect to any Payment
Date, an amount equal to the product of (a) the Class C Note Interest Rate
for the related Note Interest Period, (b) a fraction, the numerator of
which is the actual number of days in such Note Interest Period and the
denominator of which is 360 and (c) the Class C Note Principal Balance on
the related Record Date or, with respect to the initial Payment Date, the
Class C Note Initial Principal Balance.

      "CLASS C NOTE INTEREST SHORTFALL" means, with respect to any Payment
Date, the sum of (a) the excess, if any, of (i) the Class C Interest
Requirement for the preceding Payment Date, over (ii) the amount in respect
of interest that was actually paid pursuant to the Indenture with respect
to interest on the Class C Notes for such preceding Payment Date, plus (b)
interest on the amount of interest due but not paid to the Class C
Noteholders on the preceding Payment Date, to the extent permitted by law,
at the Class C Note Interest Rate from and including such preceding Payment
Date to but excluding the current Payment Date.

      "CLASS C INTEREST REQUIREMENT" means, with respect to any Payment
Date, the sum of (a) the Class C Monthly Note Interest for such Payment
Date and (b) the amount of any unpaid Class C Note Interest Shortfall.

      "NET CLASS C INTEREST REQUIREMENT" means, with respect to any Payment
Date, the Class C Interest Requirement minus the investment earnings on
amounts in the Owner Trust Spread Account.

      "CLASS A NOTEHOLDERS' PRINCIPAL DISTRIBUTABLE AMOUNT" means, with
respect to any Payment Date on and after the earlier to occur of (a) the
Class A Scheduled Payment Date and (b) any Note Principal Due Date, the
Class A Note Principal Balance on such Payment Date.

      "CLASS A NOTE INITIAL PRINCIPAL BALANCE" means $__________.

      "CLASS A NOTE PRINCIPAL BALANCE" means, with respect to any date, an
amount equal to the excess of (a) the Class A Note Initial Principal
Balance over (b) the aggregate amount of any principal allocations made to
the Class A Noteholders pursuant to the Indenture prior to such date.

      "CLASS B NOTEHOLDERS' PRINCIPAL DISTRIBUTABLE AMOUNT" means, with
respect to any Payment Date on and after the earlier to occur of (a) the
Class B Scheduled Payment Date and (b) any Note Principal Due Date, the
Class B Note Principal Balance on such Payment Date.

      "CLASS B NOTE INITIAL PRINCIPAL BALANCE" means $__________.

      "CLASS B NOTE PRINCIPAL BALANCE" means, with respect to any date, an
amount equal to the excess of (a) the Class B Note Initial Principal
Balance over (b) the aggregate amount of any principal allocations made to
the Class B Noteholders pursuant to the Indenture prior to such date.

      "CLASS C NOTEHOLDERS' PRINCIPAL DISTRIBUTABLE AMOUNT" means, with
respect to any Payment Date on and after the earlier to occur of (a) the
Class C Scheduled Payment Date and (b) any Note Principal Due Date, the
Class C Note Principal Balance on such Payment Date.

      "CLASS C NOTE INITIAL PRINCIPAL BALANCE" means $__________.

      "CLASS C NOTE PRINCIPAL BALANCE" means, with respect to any date, an
amount equal to the excess of (a) the Class C Note Initial Principal
Balance over (b) the aggregate amount of any principal allocations made to
the Class C Noteholders pursuant to the Indenture prior to such date.

      "NOTE INTEREST SHORTFALL" means, with respect to any Payment Date,
the amount of any of the Class A Note Interest Shortfall, the Class B Note
Interest Shortfall or the Class C Note Interest Shortfall.

      "NOTE INITIAL PRINCIPAL BALANCE" means $__________.

      "OWNER TRUST SPREAD ACCOUNT AMOUNT" means, as of any date, an amount
equal to the amount on deposit in the Owner Trust Spread Account on such
date, after giving effect to all deposits to and transfers and withdrawals
from the Owner Trust Spread Account on such date.

SUBORDINATION

      The Class B Notes and the Class C Notes will be subordinated to the
extent necessary to fund certain payments with respect to the Class A
Notes. In addition, the Class C Notes will be subordinated to the extent
necessary to fund certain payments with respect to the Class B Notes. No
principal will be paid to the Class B Noteholders until the Class A Notes
have been paid in full. Similarly, no principal will be paid to the Class C
Noteholders until the Class A and the Class B Notes have been paid in full,
except as provided below from amounts available in the Owner Trust Spread
Account.

OWNER TRUST SPREAD ACCOUNT

      The "OWNER TRUST SPREAD ACCOUNT" will be established by the Indenture
Trustee for the benefit of the Class C Noteholders. The Owner Trust Spread
Account will be funded, to the extent required to increase the amount on
deposit in the Owner Trust Spread Account up to the Required Owner Trust
Spread Account Amount, by the deposit therein of the Available Amount
remaining on each Transfer Date after the deposit of the Class A, Class B
and Class C Interest Requirement and the Class A and Class B Noteholders'
Principal Distributable Amount with respect to such date.

      If the amount on deposit in the Owner Trust Spread Account is greater
than the Required Owner Trust Spread Account Amount for such Transfer Date,
the Administrator will instruct the Indenture Trustee to distribute the
amount of such excess to Chase USA as the owner of the Certificate of
Beneficial Ownership. Upon the payment in full of the Note Principal
Balance, the Administrator will instruct the Indenture Trustee to
distribute the Owner Trust Spread Account balance to Chase USA as the owner
of the Certificate of Beneficial Ownership. Upon any distribution to the
Chase USA as the owner of the Certificate of Benefical Ownership of amounts
from the Owner Trust Spread Account, the Class C Noteholders will not have
any rights in, or claims to, such amounts.

      Funds, to the extent available, will be withdrawn from amounts on
deposit in the Owner Trust Spread Account with respect to each Transfer
Date, to the extent that the Available Amount is insufficient to pay the
Class C Interest Requirement for such related Payment Date, and funds in
the amount of such deficiency, to the extent available, will be deposited
in the Note Distribution Account. On each Transfer Date on and after any
Class C Note Principal Due Date, funds, to the extent available, will be
withdrawn from amounts on deposit in the Owner Trust Spread Account, after
giving effect to any withdrawals for the payment of interest on such
Transfer Date, to the extent that the Available Amount is insufficient to
pay the Class C Noteholders' Principal Distributable Amount for the related
Payment Date, and funds in the amount of such deficiency, to the extent
available, will be deposited in the Note Distribution Account.

      "REQUIRED OWNER TRUST SPREAD ACCOUNT AMOUNT" means an amount
determined on the Closing Date and on or prior to each Transfer Date
(beginning on the ___________ Transfer Date) and, except as described
below, will be equal to $___ unless the Quarterly Excess Spread Percentage
(i) is less than 4.50% per annum but greater than or equal to 3.50% per
annum, in which case the Required Owner Trust Spread Account Amount will be
increased to an amount equal to % of the Note Initial Principal Balance;
(ii) is less than 3.50% per annum but greater than or equal to 2.50% per
annum, in which case the Required Owner Trust Spread Account Amount will be
increased to an amount equal to % of the Note Initial Principal Balance;
(iii) is less than 2.50% per annum but greater than or equal to 1.50% per
annum, in which case the Required Owner Trust Spread Account Amount will be
increased to an amount equal to % of the Note Initial Principal Balance;
and (iv) is less than 1.50% per annum, in which case the Required Owner
Trust Spread Account Amount will be increased to an amount equal to % of
the Note Initial Principal Balance.

      The Transferor may modify the Required Owner Trust Spread Account
Amount without the consent of the Noteholders; provided that, if such
modification would reduce the Required Owner Trust Spread Account Amount,
the Transferor shall have received written notice from each Note Rating
Agency then rating the Class C Notes that the Note Rating Agency Condition
will be satisfied with respect to such modification, and the Transferor
shall have delivered to the Indenture Trustee, the Owner Trustee and the
Administrator a certificate of an authorized officer of the Transferor to
the effect that, based on the facts known to such officer at such time, in
the reasonable belief of the Transferor, such modification will not cause
an Event of Default to occur or an event that, with notice or the lapse of
time or both, would cause an Event of Default; provided further, that the
Transferor may not reduce the Required Owner Trust Spread Account Amount
applicable following an Event of Default relating to the nonpayment of
interest when due or principal when due on the Note Maturity Date, as
described under "Description of the Notes -- The Indenture -- Events of
Default; Rights Upon Event of Default" in the attached prospectus.

      "NOTE RATING AGENCY CONDITION" means the notification in writing by
each Note Rating Agency to the Transferor that a proposed action will not
result in a reduction or withdrawal of each such Note Rating Agency's then
current rating of any specified Class of the Notes.

      After the Required Owner Trust Spread Account Amount has increased as
specified in any of clauses (i) through (iv) above, the Required Owner
Trust Spread Account Amount shall remain at such amount, unless further
increased or decreased on any Transfer Date to a percentage specified in
any of the clauses (i) through (iv) above; provided, however, that the
Required Owner Trust Spread Account Amount will not be adjusted downward
until at least three months have elapsed since the later to occur of (a)
the Closing Date and (b) any previous upward adjustment in the Required
Owner Trust Spread Account Amount.

      The "EXCESS SPREAD PERCENTAGE" means, with respect to any Monthly
Period, the amount, if any, by which the Portfolio Yield exceeds the Base
Rate.

      The "QUARTERLY EXCESS SPREAD PERCENTAGE" means, with respect to any
Monthly Period, the average of the current Excess Spread Percentage and the
Excess Spread Percentages associated with the two immediately preceding
Monthly Periods.

      Funds on deposit in the Owner Trust Spread Account will be invested
by the Indenture Trustee at the direction of the Administrator in Permitted
Investments. Investment proceeds on such invested funds will be used each
month, (a) to the extent available, to pay the Class C Interest Requirement
and (b) to the extent of any remaining investment proceeds, to increase the
amount on deposit on the Owner Trust Spread Account.

      The availability of funds in the Owner Trust Spread Account is
intended to enhance the likelihood of receipt by the Class C Noteholders of
the full amount of principal and interest due them and to decrease the
likelihood that the Class C Noteholders will experience losses. However,
because in certain circumstances the Owner Trust Spread Account could be
depleted, these protections are limited.

REPORTS TO NOTEHOLDERS

      On each Transfer Date, the Indenture Trustee will forward to each
Noteholders of record, a statement prepared by the Administrator setting
forth the items described in "Description of the Notes - Reports to
Noteholders" in the attached prospectus. In addition, such statement will
include the amounts withdrawn from the Owner Trust Spread Account for the
related Distribution Date. So long as the Notes are listed on the
Luxembourg Stock Exchange, notice to Noteholders will be given by
publication in a daily newspaper in Luxembourg (expected to be the
Luxemburger Wort). In the event that Definitive Notes are issued, notices
to Noteholders will also be given by mail to their addresses as they appear
on the register maintained by the Indenture Trustee.


                      LISTING AND GENERAL INFORMATION

      Application has been made to list the Class A Notes, the Class B
Notes and the Class C Notes on the Luxembourg Stock Exchange. In connection
with the listing application, the Organization Certificate and By-laws of
the Bank, as well as legal notice relating to the issuance of the Class A
Notes, the Class B Notes and the Class C Notes will be deposited prior to
listing with the Chief Registrar of the District Court of Luxembourg, where
copies thereof may be obtained upon request. The Class A Notes, the Class B
Notes and the Class C Notes have been accepted for clearance through the
facilities of DTC, Cedelbank and Euroclear. The CUSIP numbers for the Class
A Notes, the Class B Notes and the Class C Notes are ___________,
___________ and ___________, respectively; the International Securities
Identification Numbers (ISIN) for the Class A Notes, the Class B Notes and
the Class C Notes are US ________, US ________ and US ________,
respectively; the Common Code numbers for the Class A Notes, the Class B
Notes and the Class C Notes are __________, ________ and __________,
respectively.

      As of the date of this prospectus supplement, neither the Master
Trust nor the Owner Trust is involved in any litigation or arbitration
proceeding relating to claims which are material in the context of the
issuance of the Notes, nor so far as the Transferor is aware are any such
proceedings pending or threatened.

      Except as disclosed herein, there has been no material adverse change
in the financial position of the Master Trust since ___________, 199__
through the date of this prospectus supplement.

      The transactions contemplated in this prospectus supplement were
authorized by resolutions adopted by the Bank's Board of Directors on
__________, 199__ and by the Bank's Asset and Loan Securitization Committee
as of ________, 199__.

      Copies of the Pooling and Servicing Agreement, the Series 1999-_
Supplement, the applicable Note Documents, the annual report of independent
public accountants described in "Description of the Certificates --
Evidence as to Compliance" in the attached prospectus, the documents
referred to under "Where You Can Find More Information" and the reports to
Noteholders referred to under "Reports to Noteholders" and "Description of
the Notes-Reports to Noteholders" in the attached prospectus will be
available free of charge at the office of Banque Generale du Luxembourg,
S.A. (the "LISTING AGENT"), 50 Avenue J.F. Kennedy, L-2951, Luxembourg.
Financial information regarding the Bank is included in the consolidated
financial statements of The Chase Manhattan Corporation in The Chase
Manhattan Corporation's Annual Report on Form 10-K for the fiscal year
ended December 31, 1997. Such report is available, and reports for
subsequent years will be available, at the office of the Listing Agent.

      So long as there is no Paying Agent and Transfer Agent in Luxembourg,
Banque Generale du Luxembourg, S.A. will act as intermediary agent in
Luxembourg. In the event that Definitive Securities are issued, a Paying
Agent and Transfer Agent will be appointed in Luxembourg.

      The Notes, the Pooling and Servicing Agreement, the Series 1999-__
Supplement, the Indenture and the Deposit and Administration Agreement are
governed by the laws of the State of New York. The Trust Agreement is
governed by the laws of the State of Delaware.


                                UNDERWRITING

      Subject to the terms and conditions set forth in the Underwriting
Agreement dated ______, 199__ (the "UNDERWRITING AGREEMENT") between Chase
USA and the underwriters named below (the "UNDERWRITERS"), Chase USA has
agreed to sell to the Underwriters of the Class A Notes (the "CLASS A
UNDERWRITERS"), the Underwriters of the Class B Notes (the "CLASS B
UNDERWRITERS") and the Underwriters of the Class C Notes (the "CLASS C
UNDERWRITERS"), and each of the Underwriters has severally agreed to
purchase, the principal amount of the Class A Notes, the Class B Notes or
the Class C Notes, as applicable, set forth opposite its name:


                                          PRINCIPAL AMOUNT OF
CLASS A UNDERWRITERS                         CLASS A NOTES
- ---------------------                     -------------------
Chase Securities Inc.                     $
                                          $
Total                                     $

                                          PRINCIPAL AMOUNT OF
CLASS B UNDERWRITERS                         CLASS B NOTES
- ---------------------                     -------------------
Chase Securities Inc.                     $
                                          $
Total                                     $

                                          PRINCIPAL AMOUNT OF
CLASS C UNDERWRITERS                         CLASS C NOTES
- ---------------------                     -------------------
Chase Securities Inc.                     $
                                          $
Total                                     $

      The price to public, Underwriters' discounts and commissions, the
concessions that the Underwriters may allow to certain dealers, and the
discounts that such dealers may reallow to certain other dealers, each
expressed as a percentage of the principal amount of the Class A Notes,
Class B Notes and Class C Notes, shall be as follows:


                                 Underwriting      Selling                   
                                  discounts     Concessions,    Reallowance,
                   Price to          and            not to         not to
                    Public       commissions       exceed          exceed
                 -------------   ------------   -------------   ------------

Class A Notes         (%)            (%)             (%)            (%)

Class B Notes         (%)            (%)             (%)            (%)

Class C Notes         (%)            (%)             (%)            (%)


After the offering is completed, Chase USA will receive the proceeds, after
deduction of the underwriting and other expenses, listed below:


                                        Proceeds to                     
                                        Transferor                      
                                       (as % of the                     
                                         principal       Underwriting
                     Proceeds to          amount         discounts and
                     Transferor        of the Notes)      concessions
                   ---------------    ---------------   ---------------

Class A Notes            ($)                (%)               ($)

Class B Notes            ($)                (%)               ($)

Class C Notes            ($)                (%)               ($)

      After the public offering, the public offering price and other
selling terms may be changed by the Class A Underwriters, Class B
Underwriters and the Class C Underwriters, as the case may be.

      Each Underwriter has represented and agreed that (a) it only issued
or passed on and will only issue or pass on in the United Kingdom any
document received by it in connection with the issue of the Notes to a
person who is of a kind described in Article 11(3) of the Financial
Services Act 1986 (Investment Advertisements) (Exemptions) Order 1996 (as
amended) or who is a person to whom the document may otherwise lawfully be
issued or passed on, (b) it has complied and will comply with all
applicable provisions of the Financial Services Act 1986 and other
applicable laws and resolutions with respect to anything done by it in
relation to the Notes in, from or otherwise involving the United Kingdom
and (c) if that Underwriter is an authorized person under the Financial
Services Act 1986, it has only promoted and will only promote (as that term
is defined in Regulation 1.02 of the Financial Services (Promotion of
Unregulated Schemes) Regulations 1991) to any person in the United Kingdom
the scheme described herein if that person is of a kind described either in
Section 76(2) of the Financial Services Act 1986 or in Regulation 1.04 of
the Financial Services (Promotion of Unregulated Schemes) Regulations 1991.

      Chase USA will indemnify the Underwriters against certain
liabilities, including liabilities under the Securities Act, or contribute
to payments the Underwriters may be required to make in respect thereof.

      Chase Securities Inc. is a wholly owned subsidiary of The Chase
Manhattan Corporation. See "Chase USA" in theattached prospectus.

      The Underwriters may engage in over-allotment transactions,
stabilizing transactions, syndicate covering transactions and penalty bids
with respect to the Notes in accordance with Regulation M under the
Exchange Act. Over-allotment transactions involve syndicate sales in
excess of the offering size creating a syndicate short position.
Stabilizing transactions permit bids to purchase the Notes so long as the
stabilizing bids do not exceed a specified maximum. Syndicate covering
transactions involve purchases of the Notes in the open market after the
distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the Underwriters to reclaim a selling
concession from a syndicate member when the Notes originally sold by such
syndicate member are purchased in a syndicate covering transaction. Such
over-allotment transactions, stabilizing transactions, syndicate covering
transactions and penalty bids may cause prices of the Notes to be higher
than they would otherwise be in the absence of such transactions. None of
the Master Trust, the Owner Trust or any of the Underwriters represent that
the Underwriters will engage in any such transactions nor that such
transactions, once commenced, will not be discontinued without notice.

      This prospectus supplement and the attached prospectus may be used by
Chase Securities Inc. in connection with offers and sales related to
market-making transactions in the Notes. Chase Securities Inc. may act as
principal or agent in such transactions. Such sales will be made at prices
related to prevailing market prices at the time of sale. Chase Securities
Inc. has no obligation to make a market in the Notes and any such
market-making may be discontinued at any time without notice, in its sole
discretion. Chase Securities Inc. is among the Underwriters participating
in the initial distribution of the Notes.


                              EXCHANGE LISTING

      We have applied to list the Notes on the Luxembourg Stock Exchange.
We cannot guaranty that the application for the listing will be accepted.
You should consult with Banque Generale du Luxembourg, S.A., the Luxembourg
Listing Agent for the Notes, 50 Avenue J.F. Kennedy, L-2951 Luxembourg,
phone number (352) 42421, to determine whether or not the Notes are listed
on the Luxembourg Stock Exchange.

      This prospectus supplement and the attached prospectus have been
prepared by the Bank solely for use in connection with the offering and
listing of the Notes described herein. The Bank has taken reasonable care
to ensure that facts stated in this Prospectus Supplement and the attached
Prospectus are true and accurate in all material respects and there have
not been omitted material facts the omission of which would make misleading
any statements of fact or opinion herein or therein. The Bank accepts
responsibility accordingly.


                    INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT

                                                                    Term Page

Accumulation Period Reserve Account..............S-14, S-33, S-36, S-42, S-52
Accumulation Shortfall...................................................S-39
Addition Date............................................................S-35
Adjusted Investor Interest...............................................S-35
Available Accumulation Period Reserve Account
  Amount.................................................................S-43
Available Amount.........................................................S-50
Available Investor Finance Charge Collections............................S-33
Available Investor Principal Collections.................................S-34
Base Rate................................................................S-29
Calculation Agent........................................................S-48
Cede.....................................................................S-46
Certificate Reassignment Date............................................S-49
Class A Interest Requirement.............................................S-51
Class A Monthly Note Interest............................................S-50
Class A Note Initial Principal Balance...................................S-51
Class A Note Interest Rate...............................................S-47
Class A Note Interest Shortfall..........................................S-51
Class A Note Principal Balance.....................................S-51, S-52
Class A Noteholders'  Principal Distributable
  Amount.................................................................S-51
Class A Notes............................................................S-46
Class A Scheduled Redemption Date........................................S-48
Class A Underwriters.....................................................S-55
Class B Interest Requirement.............................................S-51
Class B Monthly Note Interest............................................S-51
Class B Note Initial Principal Balance...................................S-52
Class B Note Interest Rate...............................................S-47
Class B Note Interest Shortfall..........................................S-51
Class B Note Principal Balance...........................................S-52
Class B Noteholders'  Principal Distributable
  Amount...........................................................S-51, S-52
Class B Notes............................................................S-46
Class B Scheduled Redemption Date..................................S-28, S-48
Class B Underwriters.....................................................S-55
Class C Interest Requirement.............................................S-51
Class C Monthly Note Interest............................................S-51
Class C Note Initial Principal Balance...................................S-52
Class C Note Interest Rate...............................................S-47
Class C Note Interest Shortfall..........................................S-51
Class C Note Principal Balance...........................................S-52
Class C Noteholders'  Principal Distributable
  Amount.................................................................S-52
Class C Notes............................................................S-46
Class C Scheduled Payment Date...........................................S-28
Class C Scheduled Redemption Date........................................S-48
Class C Underwriters.....................................................S-55
Closing Date.............................................................S-47
Companion Series.........................................................S-43
Controlled Accumulation Amount...........................................S-39
Controlled Accumulation Period...........................................S-28
Controlled Deposit Amount................................................S-28
Covered Amount...........................................................S-42
Cut-Off Date.............................................................S-22
Default Amount...........................................................S-41
Depository...............................................................S-46
Distribution Date........................................................S-33
DTC......................................................................S-46
Event of Default.........................................................S-53
Excess Finance Charge Collections..................................S-37, S-41
Excess Funding Account...................................................S-34
Excess Spread Percentage.................................................S-53
Fixed Investor Percentage................................................S-35
Group I..................................................................S-41
Indenture................................................................S-46
investment company.......................................................S-29
Investor Charge-Off......................................................S-42
Investor Default Amount..................................................S-41
Investor Interest........................................................S-35
Investor Servicing Fee...................................................S-45
LIBOR....................................................................S-47
LIBOR Determination Date.................................................S-47
Listing Agent............................................................S-55
Monthly Principal........................................................S-39
Monthly Principal Reallocation Amount....................................S-35
Net Class C Interest Requirement.........................................S-51
Net Investor Servicing Fee...............................................S-45
Net Servicing Fee Rate...................................................S-45
Note Initial Principal Balance...........................................S-52
Note Interest Period.....................................................S-47
Note Interest Rate.......................................................S-47
Note Maturity Date.......................................................S-48
Note Principal Due Date..................................................S-28
Note Rating Agency Condition.............................................S-53
Notes....................................................................S-46
Owner Trust..............................................................S-31
Owner Trust Reserve Account Amount.......................................S-52
Owner Trust Spread Account...............................................S-52
Pay Out Event............................................................S-28
Payment Date.............................................................S-47
Pooling and Servicing Agreement..........................................S-22
Principal Distribution Amount............................................S-49
Principal Funding Account................................................S-42
Principal Funding Account Balance........................................S-28
Principal Funding Investment Proceeds....................................S-42
Principal Funding Investment Shortfall...................................S-42
Principal Shortfalls.....................................................S-41
Quarterly Excess Spread Percentage.......................................S-54
Rating Agency Condition..................................................S-41
Record Date..............................................................S-46
Recoveries...............................................................S-25
Reference Banks..........................................................S-48
Removal Date.............................................................S-35
Required Accumulation Period Reserve Account
  Amount.................................................................S-42
Required Owner Trust Reserve Account Amount..............................S-53
Reserve Account Funding Date.............................................S-42
Revolving Period.........................................................S-33
Scheduled Payment Date...................................................S-48
Scheduled Principal Payment Commencement Date............................S-28
Series 199_-_ Termination Date...........................................S-39
Servicer Interchange.....................................................S-45
Servicing Fee............................................................S-45
Shared Principal Collections.............................................S-41
Telerate Page 3750.......................................................S-48
Transfer Date............................................................S-36
Trust Portfolio..........................................................S-22
Underwriters.............................................................S-55
Underwriting Agreement...................................................S-55




                                                                  ANNEX I

                       OTHER SERIES ISSUED AND OUTSTANDING

      The table below sets forth the principal characteristics of the
nineteen other Series previously issued by the Trust. For more specific
information with respect to any Series, any prospective investor should
contact The Chase Manhattan Bank at (212) 270-6000. The Chase Manhattan
Bank will provide, without charge, to any prospective purchaser of the
Notes, a copy of the Disclosure Documents for any other publicly issued
Series.

SERIES 1995-2

1. Class A Certificates
       Initial Investor Interest................................$600,000,000
       Certificate Rate................................................6.23%
       Controlled Accumulation Amount (subject to
         adjustment).............................................$50,000,000
       Commencement of Controlled Accumulation Period
         (subject to adjustment)..........................September 30, 1999
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$47,728,181.82
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date...............................October 15, 2000
       Series 1995-2 Termination Date..........................June 15, 2003
       Series Issuance Date.................................October 19, 1995

2. Class B Certificates
       Initial Investor Interest.................................$34,090,000
       Certificate Rate................................................6.38%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..............................November 15, 2000
       Series 1995-2 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1995-3

1. Class A Certificates
       Initial Investor Interest................................$450,000,000
       Certificate Rate................................................6.23%
       Controlled Accumulation Amount (subject to
         adjustment).............................................$37,500,000
       Commencement of Controlled Accumulation Period
         (subject to adjustment)...............................July 31, 2001
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$35,795,636.36
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date................................August 15, 2002
       Series 1995-3 Termination Date.........................April 15, 2005
       Series Issuance Date................................November 21, 1995

2. Class B Certificates
       Initial Investor Interest.................................$25,568,000
       Certificate Rate................................................6.39%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date.............................September 15, 2002
       Series 1995-3 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1995-4

1. Class A Certificates
       Initial Investor Interest................................$300,000,000
       Certificate Rate............................Three Month LIBOR + 0.20%
       Controlled Accumulation Amount (subject
         to adjustment)..........................................$25,000,000
       Commencement of Controlled Accumulation
         Period (subject to adjustment).....................October 31, 2001
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$35,714,857.14
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date..............................November 25, 2002
       Series 1995-4 Termination Date..........................July 25, 2005
       Series Issuance Date................................November 29, 1995

2. Class B Certificates
       Initial Investor Interest.................................$21,428,000
       Certificate Rate............................Three Month LIBOR + 0.32%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..............................November 25, 2002
       Series 1995-4 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1996-1

1. Class A Certificates
       Initial Investor Interest................................$700,000,000
       Certificate Rate................................................5.55%
       Controlled Accumulation Amount (subject to
         adjustment)..........................................$58,333,333.33
       Commencement of Controlled Accumulation
         Period (subject to adjustment)....................December 31, 1999
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$55,682,545.45
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date...............................January 15, 2001
       Series 1996-1 Termination Date.....................September 15, 2003
       Series Issuance Date.................................January 23, 1996

2. Class B Certificates
       Initial Investor Interest.................................$39,772,000
       Certificate Rate................................................5.71%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..............................February 15, 2001
       Series 1996-1 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1996-2

1. Class A Certificates
       Initial Investor Interest................................$550,000,000
       Certificate Rate................................................5.98%
       Controlled Accumulation Amount (subject to
         adjustment)..........................................$45,833,333.33
       Commencement of Controlled Accumulation Period
         (subject to adjustment)...........................December 31, 2004
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$43,750,000.00
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date...............................January 15, 2006
       Series 1996-2 Termination Date.....................September 15, 2008
       Series Issuance Date.................................January 23, 1996

2. Class B Certificates
       Initial Investor Interest.................................$31,250,000
       Certificate Rate................................................6.16%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..............................February 15, 2006
       Series 1996-2 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1996-3

1. Class A Certificates
       Initial Investor Interest................................$411,983,000
       Certificate Rate................................................7.09%
       Controlled Accumulation Amount (subject to
         adjustment)..........................................$34,331,916.67
       Commencement of Controlled Accumulation
         Period (subject to adjustment).........................May 31, 2005
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest............................$32,772,440.86
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date..................................June 15, 2006
       Series 1996-3 Termination Date......................February 15, 2009
       Series Issuance Date.....................................May 30, 1996

2. Class B Certificates
       Initial Investor Interest.................................$23,408,000
       Certificate Rate................................................7.27%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..................................July 15, 2006
       Series 1996-3 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1996-4

1. Class A Certificates
       Initial Investor Interest..............................$1,400,000,000
       Certificate Rate..............................One Month LIBOR + 0.13%
       Controlled Accumulation Amount (subject to
         adjustment).........................................$116,666,666.67
       Commencement of Controlled Accumulation
         Period (subject to adjustment).....................October 31, 2002
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest...........................$150,000,666.67
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date..............................November 17, 2003
       Series 1996-4 Termination Date..........................July 17, 2006
       Series Issuance Date................................November 14, 1996

2. Class B Certificates
       Initial Investor Interest................................$116,666,000
       Certificate Rate..............................One Month LIBOR + 0.35%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date..............................December 15, 2003
       Series 1996-4 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1997-1

1. Class A Certificates
       Initial Investor Interest..............................$1,150,000,000
       Certificate Rate..............................One Month LIBOR + 0.09%
       Controlled Accumulation Amount (subject
         to adjustment).......................................$95,833,333.33
       Commencement of Controlled Accumulation
         Period (subject to adjustment).....................January 31, 2003
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest..............................$123,214,619
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date..............................February 15, 2004
       Series 1997-1 Termination Date.......................October 15, 2006
       Series Issuance Date................................February 24, 1997

2. Class B Certificates
       Initial Investor Interest.................................$95,833,000
       Certificate Rate..............................One Month LIBOR + 0.29%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date.................................March 15, 2004
       Series 1997-1 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1997-2

1. Class A Certificates
       Initial Investor Interest..............................$1,500,000,000
       Certificate Rate................................................6.30%
       Controlled Accumulation Amount (subject to
         adjustment)........................................... $125,000,000
       Commencement of Controlled Accumulation 
         Period (subject to adjustment)........................July 31, 1999
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest..............................$119,318,455
       Other Enhancement..................................Subordination of
                                                          Class B Certificates
       Scheduled Payment Date................................August 15, 2000
       Series 1997-2 Termination Date.........................April 15, 2003
       Series Issuance Date..................................August 18, 1997

2. Class B Certificates
       Initial Investor Interest.................................$85,227,000
       Certificate Rate................................................6.45%
       Annual Servicing Fee Percentage..................................2.0%
       Initial Collateral Interest........................Same as above for
                                                          Class A Certificates
       Scheduled Payment Date.............................September 15, 2000
       Series 1997-2 Termination Date.....................Same as above for
                                                          Class A Certificates
       Series Issuance Date...............................Same as above for
                                                          Class A Certificates

SERIES 1997-3

1. Class A Certificates
      Initial Investor Interest................................ $250,000,000
      Certificate Rate................................................6.777%
      Controlled Accumulation Amount
        (subject to adjustment).....................One-twelfth of outstanding
                                                    balance of Class A 
                                                    Certificates on August 1,
                                                    2003
      Commencement of Controlled Accumulation 
        Period (subject to adjustment).......................August 31, 2003
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$26,786,048
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date..............................September 15, 2004
      Series 1997-3 Termination Date............................May 15, 2007
      Series Issuance Date............................... September 22, 1997

2. Class B Certificates
      Initial Investor Interest..................................$20,833,000
      Certificate Rate...............................One Month LIBOR + 0.35%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date................................October 15, 2004
      Series 1997-3 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1997-4

1. Class A Certificates
      Initial Investor Interest.................................$600,000,000
      Certificate Rate...............................One Month LIBOR + 0.16%
      Controlled Accumulation Amount (subject to
        adjustment)..............................................$50,000,000
      Commencement of Controlled Accumulation Period
        (subject to adjustment)............................November 30, 2001
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest............................... $64,285,715
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date...............................December 15, 2002
      Series 1997-4 Termination Date.........................August 15, 2005
      Series Issuance Date..................................December 8, 1997

2. Class B Certificates
      Initial Investor Interest..................................$50,000,000
      Certificate Rate...............................One Month LIBOR + 0.36%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date................................January 15, 2003
      Series 1997-4 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1997-5

1. Class A Certificates
      Initial Investor Interest................................ $500,000,000
      Certificate Rate................................................6.194%
      Controlled Accumulation Amount (subject to
        adjustment)..............................................$41,666,667
      Commencement of Controlled Accumulation
        Period (subject to adjustment).....................November 30, 2001
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$39,772,819
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date...............................December 15, 2002
      Series 1997-5 Termination Date.........................August 15, 2005
      Series Issuance Date.................................December 23, 1997

2. Class B Certificates
      Initial Investor Interest..................................$28,409,000
      Certificate Rate................................................6.388%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date................................January 15, 2003
      Series 1997-5 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-1

1. Class A-1 Certificates
      Initial Investor Interest.................................$273,822,563
      Certificate Rate..............................One Month LIBOR + 0.231%
      Controlled Accumulation Amount (subject to
        adjustment)..............................................$22,818,547
      Commencement of Controlled Accumulation
        Period (subject to adjustment)......................January 31, 2004
      Annual Servicing Fee Percentage...................................2.0%
      Subordination of Class B Certificates
         and Initial Enhancement.........................Collateral Interest
      Scheduled Payment Date...............................February 15, 2005
      Series 1998-1 Termination Date........................October 15, 2007
      Series Issuance Date.................................February 12, 1998

     Class A-2 Certificates
      Initial Investor Interest.................................$245,278,391
      Certificate Rate.............................One Month LIBOR + 0.1885%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$20,439,866
      Commencement of Controlled Accumulation
        Period (subject to adjustment)......................January 31, 2004
      Annual Servicing Fee Percentage...................................2.0%
      Subordination of Class B Certificates and
        Initial Enhancement..............................Collateral Interest
      Scheduled Payment Date...............................February 15, 2005
      Series 1998-1 Termination Date........................October 15, 2007
      Series Issuance Date.................................February 12, 1998

    Class A-3 Certificates
      Initial Investor Interest.................................$243,131,534
      Certificate Rate.............................One Month LIBOR + 0.2445%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$20,260,961
      Commencement of Controlled Accumulation
        Period (subject to adjustment)......................January 31, 2004
      Annual Servicing Fee Percentage...................................2.0%
      Subordination of Class B Certificates and
        Initial Enhancement..............................Collateral Interest
      Scheduled Payment Date...............................February 15, 2005
      Series 1998-1 Termination Date........................October 15, 2007
      Series Issuance Date.................................February 12, 1998

2. Class B Certificates
      Initial Investor Interest..................................$63,519,000
      Certificate Rate...............................One Month LIBOR + 0.37%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$81,668,141
      Scheduled Payment Date..................................March 15, 2005
      Series 1998-1 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-2

1. Class A Certificates
      Initial Investor Interest.................................$800,000,000
      Certificate Rate............................Federal Funds Rate + 0.24%
      Controlled Accumulation Amount (subject
        to adjustment............................................$66,666,667
      Commencement of Controlled Accumulation
        Period (subject to adjustment)......................January 31, 2000
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest............................... $85,714,953
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date...............................February 15, 2001
      Series 1998-2 Termination Date.......................February 15, 2003
      Series Issuance Date.....................................March 9, 1998

2. Class B Certificates
      Initial Investor Interest..................................$66,666,000
      Certificate Rate...............................One Month LIBOR + 0.25%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date..................................March 15, 2003
      Series 1998-2 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-3

1. Class A Certificates
      Initial Investor Interest.................................$600,000,000
      Certificate Rate............................................... 6.000%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$50,000,000
      Commencement of Controlled Accumulation
        Period (subject to adjustment)........................March 31, 2002
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$47,728,182
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date..................................April 15, 2003
      Series 1998-3 Termination Date.........................August 15, 2005
      Series Issuance Date.......................................May 1, 1998

2. Class B Certificates
      Initial Investor Interest..................................$34,090,000
      Certificate Rate................................................6.150%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date....................................May 15, 2003
      Series 1998-3 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-4

1. Class A Certificates
      Initial Investor Interest.................................$552,486,188
      Certificate Rate..............................One Month LIBOR + 0.134%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$46,040,516
      Commencement of Controlled Accumulation
        Period (subject to adjustment).........................July 31, 2007
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$59,195,465
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date..................................August 15,2008
      Series 1998-4 Termination Date.......................December 15, 2010
      Series Issuance Date.....................................July 28, 1998

2. Class B Certificates
      Initial Investor Interest..................................$46,040,000
      Certificate Rate...............................One Month LIBOR + 0.36%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date..............................September 15, 2008
      Series 1998-4 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-5

1. Class A Certificates
      Initial Investor Interest.................................$650,000,000
      Certificate Rate...............................One Month LIBOR + 0.16%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$54,166,667
      Commencement of Controlled Accumulation
        Period (subject to adjustment).......................August 31, 2002
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$69,643,524
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date...............................September 15,2003
      Series 1998-5 Termination Date........................January 15, 2006
      Series Issuance Date................................September 24, 1998

2. Class B Certificates
      Initial Investor Interest..................................$54,166,000
      Certificate Rate...............................One Month LIBOR + 0.36%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date................................October 15, 1998
      Series 1998-5 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1998-6

1. Class A Certificates
      Initial Investor Interest.................................$650,000,000
      Certificate Rate...............................One Month LIBOR + 0.26%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$54,166,667
      Commencement of Controlled Accumulation
        Period (subject to adjustment)........................April 30, 2001
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$69,643,524
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date.....................................May 15,2002
      Series 1998-6 Termination Date......................September 15, 2004
      Series Issuance Date.................................November 24, 1998

2. Class B Certificates
      Initial Investor Interest..................................$54,166,000
      Certificate Rate...............................One Month LIBOR + 0.51%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date...................................June 15, 2002
      Series 1998-6 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates

SERIES 1999-1

1. Class A Certificates
      Initial Investor Interest.................................$750,000,000
      Certificate Rate...............................One Month LIBOR + 0.16%
      Controlled Accumulation Amount (subject
        to adjustment)...........................................$62,500,000
      Commencement of Controlled Accumulation
        Period (subject to adjustment)........................April 30, 2003
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest................................$80,357,143
      Other Enhancement...................................Subordination of
                                                          Class B Certificates
      Scheduled Payment Date....................................May 15, 2004
      Series 1999-1 Termination Date......................September 15, 2006
      Series Issuance Date.....................................March 4, 1999

2. Class B Certificates
      Initial Investor Interest..................................$62,500,000
      Certificate Rate...............................One Month LIBOR + 0.39%
      Annual Servicing Fee Percentage...................................2.0%
      Initial Collateral Interest.........................Same as above for
                                                          Class A Certificates
      Scheduled Payment Date...................................June 15, 2004
      Series 1999-1 Termination Date......................Same as above for
                                                          Class A Certificates
      Series Issuance Date................................Same as above for
                                                          Class A Certificates





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