- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 9 PAGE # 1
DETERMINATION: 10-Nov-98 Beginning 10/1/98
DISTRIBUTION: 16-Nov-98 Ending 10/31/98
TIME: 11/25/98 12:29
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 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $204,000,000.00 $202,495,196.48 $24,213,716.65 $958,308.52 $25,172,025.17 $178,281,479.83
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 $742,495,196.48 $24,213,716.65 $3,543,808.52 $27,757,525.17 $718,281,479.83
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $773,115,361.27 $24,213,716.65 $3,696,909.34 $27,910,625.99 $748,901,644.62
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-2 118.69468946 4.69759078 873.92882270
-----------------------
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
-----------------------
-----------------------
- --------------------------------------------------------------------------------------------------
Notes Totals 24.65755260 3.60876631 731.44753547
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------- -----------------------
- --------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 23.91194398 3.65083520 739.56817241
- --------------------------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 9 PAGE # 2
DETERMINATION: 10-Nov-98 Beginning 10/1/98
DISTRIBUTION: 16-Nov-98 Ending 10/31/98
TIME: 11/25/98 12:29
per $1000
Section 5.8 (iii) Servicing Fee $644,262.80 0.63623343
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $748,901,644.62
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $89,760.35
TOTAL $89,760.35
Section 5.8 (viii) Realized Net Losses for Collection Period $433,968.90
Section 5.8 (ix) Reserve Account Balance after Disbursement $22,467,049.34
Section 5.8 (x) Specified Reserve Account Balance $22,467,049.34
Section 5.8 (xi) Total Distribution Amount $29,639,909.44
Servicing Fee $644,262.80
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,757,525.17
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,084,020.65
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 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $24,213,716.65 $958,308.52 $25,172,025.17 118.69468946 4.69759078 123.39228025
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 $24,213,716.65 $3,543,808.52 $27,757,525.17 24.65755260 3.60876631 28.26631891
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,084,020.65
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------