================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------------------------------------------
                                   FORM 10-K10-K/A
                                 Amendment No. 1

                        FOR ANNUAL AND TRANSITION REPORTS
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934


(Mark One)

X[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
- ----- SECURITIES EXCHANGE
     ACT OF 1934.

For the Fiscal Year Ended: December 31, 1999

                                       OR

- -----[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934.

For the transition period from _____ to _____

                         Commission file number 33-93570

             Chase Manhattan Home Equity Loan Trust 1995-1 (issuer)

      The Chase Manhattan Bank (originator of the Trust referred to herein)

             (Exact name of registrant as specified in its charter)

           New York                                          13-4994650
- -------------------------------                        ----------------------
(State of Other Jurisdiction of                            (IRS Employer
Incorporation or Organization)                         Identification Number)

  270 Park Avenue, New York, New York                         10017
- ----------------------------------------                    ----------
(Address of principal executive offices)                    (Zip Code)

Registrant's telephone number, including area code:        (212) 270-6000

================================================================================





Securities registered pursuant to Section 12(b) of the Act:

         Title of Each Class          Name of Each Exchange of Which Registered
              None                                      N/A

Securities registered pursuant to Section 12(g) of the Act:

         None
   (Title of Each Class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the last 90 days: YES  ___X___X   NO
                                              _____---     ---

         Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K.    ___X___X
                               ---

         State the aggregate market value of the voting and non-voting common
equity held by non-affiliates of the registrants. The aggregate market value
shall be computed by reference to the price at which the common equity was sold,
or the average bid and asked prices of such common equity, as of a specified
date within 60 days prior to the date of filing.

         The registrant has no voting or non-voting common stock outstanding as
of the date of this report. The registrant is a trust that has issued
certificates of beneficial interest in the trust assets.

                      DOCUMENTS INCORPORATED BY REFERENCE.

         List hereunder the following documents if incorporated by reference and
the Part of the Form 10-K (e.g., Part I, Part II, etc.) into which the document
is incorporated: (1) any annual report to security holders; (2) any proxy or
information statement; and (3) any prospectus filed pursuant to Rule 424(b) or
(c) under the Securities Act of 1933. The listed documents should be clearly
described for identification purposes (e.g., annual report to security holders
for fiscal year ended December 31, 1980).

         None.



================================================================================





Introductory Note

         This Amendment No.1 on Form 10-K/A amends Item 14 of the original
Annual Report on Form 10-K (the "Original Form 10-K") filed on March 30, 2000,
on behalf of Chase Manhattan Home Equity Loan Trust 1995-1 (the "Trust") was formed,
established pursuant to a Pooling and Servicing Agreement (the "Agreement")
between The Chase Manhattan Bank (the "Bank"), as seller and servicer, and an
unrelated trustee (the "Trustee"). The Trust files reports pursuant to Sections
13 and 15(d) of the Securities Exchange Act of 1934, as amended the ("Exchange
Act"), in the Manner described in "no-action" letters submitted to the Office of
the Chief Counsel on behalf of the originators of comparable trusts.








Part I

Item 1.           Business

         Omitted.

Item 2.           Properties

         The aggregate amount of charge-offs with respect to the assets14 of the Trust for the year ended December 31, 1999 was $266,901.33. As of December 31,
1999, the aggregate Pool Balance of ReceivablesOriginal Form 10-K is amended to read in the Trust was $170,850,618.21
and the aggregate principal balances of delinquent Receivables in the Trust wereits entirety as follows:

                  Delinquency                        Principal Balance
                  -----------                        -----------------

                  30-59 days                           $1,791,331.49
                  60-89 days                           $  422,103.73
                  90-120 days                          $   51,759.97
                  120+ days                            $  504,049.73

Item 3.           Legal Proceedings

         The Registrant knows of no material pending legal proceedings with
respect to the Trust, the Trustee or the Bank.

Item 4.           Submission of Matters to a Vote of Security Holders

         No matter was submitted to a vote of security holders for any Series
during the fiscal year covered by this report.








Part II

Item 5.           Market for Registrant's Common Equity and Related Stockholders
                  Matters

         The registrant has no voting stock or class of common stock outstanding
as of the date of this report. The beneficial interest in the Trust is
represented by certificates of beneficial interest (the "Certificates"). To the
Knowledge of the registrant, the Certificates are traded in the over-the-counter
market to a limited extent.

         As of December 31, 1999, all of the Certificates were registered in the
name of CEDE and Co. The registrant understands that CEDE and Co. is the nominee
for the Depository Trust Company ("DTC"). The registrant further understands
that DTC has no knowledge of the actual beneficial owners of the Certificates
held of record by CEDE & Co., and that DTC knows only the identity of the
participants to those whose accounts such Certificates are credited, who may or
may not be the beneficial owners of the Certificates. The Commission has
concurred with the registrant's position that the registrant may consider
holders of interests in the DTC System or DTC participants to be "holders of
record" and the following information is presented on that basis:

         Class                                       # of Holders
       ---------                                  ------------------
         A-1                                         15
         A-2                                         3
         Total                                       18


Item 6.           Selected Financial Data

         Omitted.

Item 7.           Management's Discussion and Analysis of Financial Condition
                  and Results of Operations

         Omitted.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

         Not applicable.

Item 8.           Financial Statements and Supplementary Data

         Omitted.

Item 9.           Changes in and Disagreements with Accountants on Accounting
                  and Financial Disclosure

         None.







Part III

Item 10. Directors and Executive Officers of the Registrant

         Omitted.

Item 11. Executive Compliance

         Omitted.

Item 12. Security Ownership of Certain Beneficial Owners and Management

         For the purposes of this Item 12, the records of DTC indicate that at
December 31, 1999, the participants in the DTC system that held positions in
Certificates representing interests in the Trust equal to more than 5% of the
total principal amount of one or more classes of Certificates outstanding on
that date are as follows:

- ---------------------------------------------------------------------------------------------------- Chase Home Equity Loan Trust Name & Address of Participant Original % Class Certificate Principal Balance - ---------------------------------------------------------------------------------------------------- Series 1995-1 - ---------------------------------------------------------------------------------------------------- Class A-1 Bank of New York (The) 75,000,000 20.96% 925 Patterson Plank Rd. Seacacus, NJ 07094 - ---------------------------------------------------------------------------------------------------- The Bank of New York/ 28,000,000 7.83% Credit Agricole One Wall Street New York, NY 10286 - ---------------------------------------------------------------------------------------------------- Citibank, N.A. 60,000,000 16.77% P. O. Box 30576 Tampa, FL 33630-3576 - ---------------------------------------------------------------------------------------------------- Credit Suisse First Boston 47,600,000 13.31% Corporation C/O ADP Proxy Services - ---------------------------------------------------------------------------------------------------- HSBC Bank USA/Republic 35,000,000 9.78% Investment Account One Hanson Place, Lower Level Brooklyn, NY 11243 - ---------------------------------------------------------------------------------------------------- LBI-Lehman Government 30,735,000 8.59% Securities Inc. (LBI) 101 Hudson Street 31st Floor Jersey City, NJ 07302 - ---------------------------------------------------------------------------------------------------- Northern Trust Company (The) 19,900,000 5.56% 801 S. Canal C-IN Chicago, IL 60607 - ---------------------------------------------------------------------------------------------------- Class A-2 Bank of New York (The) 5,000,000 12.50% 925 Patterson Plank Rd. Seacus, NJ 07094 - ---------------------------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------------------- Fuji Bank and Trust Company 25,000,000 62.50% (The) 2 World Trade Center, 81st Floor New York, NY 10048 - ---------------------------------------------------------------------------------------------------- HSBC Bank USA/Republic 10,000,000 25.00% Investment Account One Hanson Place, Lower Level Brooklyn, NY 11243 - ----------------------------------------------------------------------------------------------------
Item 13. Certain Relationships and Related Transactions None. Part IV Item 14. Exhibits, Financial Statement Schedules, and Reports of Form 8-K Exhibits. No exhibits are being filed as part of this Annual Report on Form 10-K. The following reports were filed on Form 8-K in 1999: Date Items Reported Financial Statements ----Exhibit Number Description -------------- -------------------- 1/20/1999 5, 7 monthly report----------- 28.1 Annual Servicer's Certificate pursuant to certificateholders dated 1/15/1999 6/23/1999 5, 7 monthly reportSection 3.9 of the Pooling and Servicing Agreement 28.2 Annual Independent Accountants' Servicing Reports pursuant to certificateholders dated 2/15/1999, 3/15/1999, 4/15/1999Section 3.10 of the Pooling and 5/17/1999 6/30/1999 5, 7 monthly report to certificateholders dated 6/15/99 7/30/1999 5, 7 monthly report to certificateholders dated 7/15/99 8/27/1999 5, 7 monthly report to certificateholders dated 8/16/99 9/30/1999 5, 7 monthly report to certificateholders dated 9/15/99 10/29/1999 5, 7 monthly report to certificateholders dated 10/15/99 11/19/1999 5, 7 monthly report to certificateholders dated 11/15/99 12/23/1999 5, 7 monthly report to certificateholders dated 12/15/99Servicing Agreement SIGNATURE Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. Chase Manhattan Home Equity Loan Trust 1995-1 by The Chase Manhattan Bank By: /s/ Richard Dargan --------------------------------------------------------- Name: Richard Dargan Title: Vice President Dated: March 29,April 28, 2000 INDEX TO EXHIBITS Exhibit Number Description -------------- ------------ 28.1 Annual Servicer's Certificate pursuant to Section 3.9 of the Pooling and Servicing Agreement 28.2 Annual Independent Accountants' Servicing Reports pursuant to Section 3.10 of the Pooling and Servicing Agreement