- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 14 PAGE # 1
DETERMINATION: 9-Apr-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:36
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 $76,770,267.39 $27,498,091.81 $363,315.29 $27,861,407.10 $49,272,175.58
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 $616,770,267.39 $27,498,091.81 $2,948,815.29 $30,446,907.10 $589,272,175.58
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $647,390,432.18 $27,498,091.81 $3,101,916.11 $30,600,007.92 $619,892,340.37
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------------------------------------------
A-2 134.79456770 1.78095730 241.53027245
------------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 28.00213015 3.00286689 600.07349855
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
TOTALS 27.15538636 3.06325730 612.16669579
- --------------------------------------------------------------------------------
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 14 PAGE # 2
DETERMINATION: 9-Apr-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:36
per $1000
---------
Section 5.8 (iii) Servicing Fee $539,492.03 0.53276840
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $619,892,340.37
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $31,390.40
TOTAL $31,390.40
Section 5.8 (viii) Realized Net Losses for Collection Period $345,885.12
Section 5.8 (ix) Reserve Account Balance after Disbursement $18,596,770.21
Section 5.8 (x) Specified Reserve Account Balance $18,596,770.21
Section 5.8 (xi) Total Distribution Amount $32,234,188.65
Servicing Fee $539,492.03
Administrative Fee $1,000.00
Noteholders' Distribution Amount $30,446,907.10
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,093,688.70
Section 5.8 (xii) Noteholders' Distributable Amount
----------------------------------------------------------------------------------------------------------------
Prin (per Int (per Total
Class Principal Interest Total $1000/orig) $1000/orig) (per $1000/orig)
----------------------------------------------------------------------------------------------------------------
A-1 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $27,498,091.81 $363,315.29 $27,861,407.10 134.79456770 1.78095730 136.57552500
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 $27,498,091.81 $2,948,815.29 $30,446,907.10 28.00213015 3.00286689 31.00499705
----------------------------------------------------------------------------------------------------------------
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 $ 1,093,688.70
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------