- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 10 PAGE # 1
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:15
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 $178,281,479.83 $26,074,386.67 $843,717.10 $26,918,103.77 $152,207,093.16
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 $718,281,479.83 $26,074,386.67 $3,429,217.10 $29,503,603.77 $692,207,093.16
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $748,901,644.62 $26,074,386.67 $3,582,317.92 $29,656,704.59 $722,827,257.95
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------
-----------------------------------------------------------------------
A-2 127.81562093 4.13586814 746.11320176
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
-----------------------
- --------------------------------------------------------------------------------------------------
Notes Totals 26.55232858 3.49207444 704.89520688
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------- -----------------------
- --------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 25.74942469 3.53767192 713.81874772
- --------------------------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 10 PAGE # 2
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:15
per $1000
Section 5.8 (iii) Servicing Fee $624,084.70 0.61630681
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $722,827,257.95
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $12,188.00
TOTAL $12,188.00
Section 5.8 (viii) Realized Net Losses for Collection Period $354,201.15
Section 5.8 (ix) Reserve Account Balance after Disbursement $21,684,817.74
Section 5.8 (x) Specified Reserve Account Balance $21,684,817.74
Section 5.8 (xi) Total Distribution Amount $31,361,949.72
Servicing Fee $624,084.70
Administrative Fee $1,000.00
Noteholders' Distribution Amount $29,503,603.77
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,080,160.43
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 $26,074,386.67 $843,717.10 $26,918,103.77 127.81562093 4.13586814 131.95148907
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 $26,074,386.67 $3,429,217.10 $29,503,603.77 26.55232858 3.49207444 30.04440302
---------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
-----------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig)
-----------------------------------------------------------------------------------------
B-1 $0.00 $153,100.82 $153,100.82 0.00000000
-----------------------------------------------------------------------------------------
-----------------------------------------------------------------------------------------
Total $0.00 $153,100.82 $153,100.82 0.00000000
-----------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 1,084,020.65
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------