CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 4 PAGE # 1
DETERMINATION: 10-Jun-98 Beginning 5/1/98
DISTRIBUTION: 15-Jun-98 Ending 5/31/98
TIME: 6/15/98 21:59
CLASS A-1 5.549% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.679% ASSET BACKED NOTES
CLASS A-3 5.700% ASSET BACKED NOTES
CLASS A-4 5.800% ASSET BACKED NOTES
CLASS B-1 6.000% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
A-1 Notes $238,000,000.00 $133,786,293.47 $27,091,956.27 $639,271.79 $27,731,228.06 $106,694,337.20
A-2 Notes $204,000,000.00 $204,000,000.00 $0.00 $965,430.00 $965,430.00 $204,000,000.00
A-3 Notes $294,000,000.00 $294,000,000.00 $0.00 $1,396,500.00 $1,396,500.00 $294,000,000.00
A-4 Notes $246,000,000.00 $246,000,000.00 $0.00 $1,189,000.00 $1,189,000.00 $246,000,000.00
NOTE TOTALS $982,000,000.00 $877,786,293.47 $27,091,956.27 $4,190,201.79 $31,282,158.06 $850,694,337.20
B-1 $30,620,164.79 $30,620,164.79 $0.00 $153,100.82 $153,100.82 $30,620,164.79
CERT TOTALS $30,620,164.79 $30,620,164.79 $0.00 $153,100.82 $153,100.82 $30,620,164.79
TOTALS $1,012,620,164.79 $908,406,458.26 $27,091,956.27 $4,343,302.61 $31,435,258.88 $881,314,501.99
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 113.83174903 2.68601592 448.29553445
A-2 0.00000000 4.73250000 1,000.00000000
A-3 0.00000000 4.75000000 1,000.00000000
A-4 0.00000000 4.83333333 1,000.00000000
Totals 27.58855017 4.26700793 866.28751242
B-1 0.00000000 4.99999987 1,000.00000000
Totals 0.00000000 4.99999987 1,000.00000000
TOTALS 26.75431244 4.28917255 870.33078407
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 4 PAGE # 2
DETERMINATION: 10-Jun-98 Beginning 5/1/98
DISTRIBUTION: 15-Jun-98 Ending 5/31/98
TIME: 6/15/98 21:59
per $1000
Section 5.8 (iii) Servicing Fee $757,005.38 0.74757091
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $881,314,501.99
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii) Realized Net Losses for Collection Period $70,421.54
Section 5.8 (ix) Reserve Account Balance after Disbursement $23,007,247.02
Section 5.8 (x) Specified Reserve Account Balance $26,439,435.06
Section 5.8 (xi) Total Distribution Amount $33,565,636.60
Servicing Fee $757,005.38
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,282,158.06
Certificateholders' Distribution Amount $153,100.82
Deposit to Reserve Account $1,372,372.34
Section 5.8 (xii) Noteholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
A-1 $27,091,956.27 $639,271.79 $27,731,228.06 113.83174903 2.68601592 116.51776496
A-2 $0.00 $965,430.00 $965,430.00 0.00000000 4.73250000 4.73250000
A-3 $0.00 $1,396,500.00 $1,396,500.00 0.00000000 4.75000000 4.75000000
A-4 $0.00 $1,189,000.00 $1,189,000.00 0.00000000 4.83333333 4.83333333
Total $27,091,956.27 $4,190,201.79 $31,282,158.06 27.58855017 4.26700793 31.85555811
Section 5.8 (xiii) Certificateholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
B-1 $0.00 $153,100.82 $153,100.82 0.00000000 4.99999987 4.99999987
Total $0.00 $153,100.82 $153,100.82 0.00000000 4.99999987 4.99999987
Section 5.8 (xiv) Reserve Fund Transfer Amount $1,372,372.34
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK