- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
================================================================================
PERIOD 15 PAGE # 1
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:53
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 $49,272,175.58 $25,126,844.17 $233,180.57 $25,360,024.74 $24,145,331.41
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 $589,272,175.58 $25,126,844.17 $2,818,680.57 $27,945,524.74 $564,145,331.41
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
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 $619,892,340.37 $25,126,844.17 $2,971,781.39 $28,098,625.56 $594,765,496.20
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
----------------------------------------------------------
A-2 123.17080475 1.14304201 118.35946770
----------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
----------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 25.58741769 2.87034681 574.48608087
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 24.81369130 2.93474443 587.35300449
- --------------------------------------------------------------------------------
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 15 PAGE # 2
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 18:53
per $1000
---------
Section 5.8 (iii) Servicing Fee $516,576.95 0.51013891
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $594,765,496.20
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $163,361.46
TOTAL $163,361.46
Section 5.8 (viii) Realized Net Losses for Collection Period $148,844.02
Section 5.8 (ix) Reserve Account Balance after Disbursement $17,842,964.89
Section 5.8 (x) Specified Reserve Account Balance $17,842,964.89
Section 5.8 (xi) Total Distribution Amount $29,755,654.38
Servicing Fee $516,576.95
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,945,524.74
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,139,451.87
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 $25,126,844.17 $233,180.57 $25,360,024.74 123.17080475 1.14304201 124.31384676
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 $25,126,844.17 $2,818,680.57 $27,945,524.74 25.58741769 2.87034681 28.45776450
----------------------------------------------------------------------------------------------------------------
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 $ 1,139,451.87
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------