- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 8 PAGE # 1
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 14:19
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 $24,139,098.73 $24,139,098.73 $111,623.22 $24,250,721.95 $0.00
A-2 Notes $204,000,000.00 $204,000,000.00 $1,504,803.52 $965,430.00 $2,470,233.52 $202,495,196.48
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 $768,139,098.73 $25,643,902.25 $3,662,553.22 $29,306,455.47 $742,495,196.48
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $30,620,164.79 $30,620,164.79 $0.00 $153,100.82 $153,100.82 $30,620,164.79
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE 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 $798,759,263.52 $25,643,902.25 $3,815,654.04 $29,459,556.29 $773,115,361.27
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 101.42478458 0.46900513 0.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-2 7.37648784 4.73250000 992.62351216
-----------------------
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
-----------------------
-----------------------
- --------------------------------------------------------------------------------------------------
Notes Totals 26.11395341 3.72968760 756.10508807
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
-----------------------
- --------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 25.32430534 3.76810000 763.48011639
- --------------------------------------------------------------------------------------------------
====================================================================================================================================
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 8 PAGE # 2
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 14:19
per $1000
Section 5.8 (iii) Servicing Fee $665,632.72 0.65733702
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $773,115,361.27
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 $366,851.87
Section 5.8 (ix) Reserve Account Balance after Disbursement $23,193,460.84
Section 5.8 (x) Specified Reserve Account Balance $23,193,460.84
Section 5.8 (xi) Total Distribution Amount $31,230,227.02
Servicing Fee $665,632.72
Administrative Fee $1,000.00
Noteholders' Distribution Amount $29,306,455.47
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,104,038.01
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 $24,139,098.73 $111,623.22 $24,250,721.95 101.42478458 0.46900513 101.89378971
A-2 $1,504,803.52 $965,430.00 $2,470,233.52 7.37648784 4.73250000 12.10898784
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 $25,643,902.25 $3,662,553.22 $29,306,455.47 26.11395341 3.72968760 29.84364101
-----------------------------------------------------------------------------------------------------------------------------------
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 $ 1,104,038.01
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------