- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 13 PAGE # 1
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:54
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 $100,922,096.47 $24,151,829.08 $477,613.82 $24,629,442.90 $76,770,267.39
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 $640,922,096.47 $24,151,829.08 $3,063,113.82 $27,214,942.90 $616,770,267.39
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $671,542,261.26 $24,151,829.08 $3,216,214.64 $27,368,043.72 $647,390,432.18
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
----------------------------------------------------------
A-2 118.39131902 2.34124422 376.32484015
----------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
----------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 24.59453063 3.11926051 628.07562871
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
TOTALS 23.85082770 3.17613134 639.32208215
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR COMMENTS, PLEASE CONTACT
THE ADMINISTRATOR LISTED BELOW
================================================================================
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 13 PAGE # 2
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:54
per $1000
---------
Section 5.8 (iii) Servicing Fee $559,618.55 0.55264409
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $647,390,432.18
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $93,771.27
TOTAL $93,771.27
Section 5.8 (viii) Realized Net Losses for Collection Period $267,887.35
Section 5.8 (ix) Reserve Account Balance after Disbursement $19,421,712.97
Section 5.8 (x) Specified Reserve Account Balance $19,421,712.97
Section 5.8 (xi) Total Distribution Amount $28,661,628.27
Servicing Fee $559,618.55
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,214,942.90
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $732,966.00
Section 5.8 (xii) Noteholders' Distributable Amount
----------------------------------------------------------------------------------------------------------------
Prin Int Total
Class Principal Interest Total (per $1000/orig) (per $1000/orig) (per $1000/orig)
----------------------------------------------------------------------------------------------------------------
A-1 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $24,151,829.08 $477,613.82 $24,629,442.90 118.39131902 2.34124422 120.73256324
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 $24,151,829.08 $3,063,113.82 $27,214,942.90 24.59453063 3.11926051 27.71379114
----------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
----------------------------------------------------------------------------------------------------------------
Prin Int Total
Class Principal Interest Total (per $1000/orig) (per $1000/orig) (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 $ 732,966.00
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------