CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 16 PAGE # 1
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/28/99 22:00
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
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION
A-1 Notes $ 238,000,000.00 $ 0.00 $ 0.00 $ 0.00 $ 0.00
A-2 Notes $ 204,000,000.00 $ 24,145,331.41 $ 22,697,890.11 $ 114,267.78 $ 22,812,157.89
A-3 Notes $ 294,000,000.00 $ 294,000,000.00 $ 0.00 $ 1,396,500.00 $ 1,396,500.00
A-4 Notes $ 246,000,000.00 $ 246,000,000.00 $ 0.00 $ 1,189,000.00 $ 1,189,000.00
NOTE TOTALS $ 982,000,000.00 $ 564,145,331.41 $ 22,697,890.11 $ 2,699,767.78 $ 25,397,657.89
B-1 $ 30,620,164.79 $ 30,620,164.79 $ 0.00 $ 153,100.82 $ 153,100.82
CERTIFICATE TOTALS $ 30,620,164.79 $ 30,620,164.79 $ 0.00 $ 153,100.82 $ 153,100.82
TOTALS $ 1,012,620,164.79 $ 594,765,496.20 $ 22,697,890.11 $ 2,852,868.60 $ 25,550,758.71
END PRINCIPAL
CLASS BALANCE
A-1 Notes $ 0.00
A-2 Notes $ 1,447,441.30
A-3 Notes $ 294,000,000.00
A-4 Notes $ 246,000,000.00
NOTE TOTALS $ 541,447,441.30
B-1 $ 30,620,164.79
CERTIFICATE TOTALS $ 30,620,164.79
TOTALS $ 572,067,606.09
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
----- ------------ ------------ -------
A-1 0.00000000 0.00000000 0.00000000
A-2 111.26416721 0.56013618 7.09530049
A-3 0.00000000 4.75000000 1,000.00000000
A-4 0.00000000 4.83333333 1,000.00000000
Notes Totals 23.11394105 2.74925436 551.37213982
B-1 0.00000000 4.99999987 1,000.00000000
Certificate Totals 0.00000000 4.99999987 1,000.00000000
TOTALS 22.41500900 2.81731364 564.93799549
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
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 16 PAGE # 2
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/28/99 22:00
per $1000
Section 5.8 (iii) Servicing Fee $495,637.91 0.48946083
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $572,067,606.09
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $133,144.16
TOTAL $133,144.16
Section 5.8 (viii) Realized Net Losses for Collection Period $280,301.80
Section 5.8 (ix) Reserve Account Balance after Disbursement $17,162,028.18
Section 5.8 (x) Specified Reserve Account Balance $17,162,028.18
Section 5.8 (xi) Total Distribution Amount $26,669,113.14
Servicing Fee $495,637.91
Administrative Fee $1,000.00
Noteholders' Distribution Amount $25,397,657.89
Certificateholders' Distribution Amount $153,100.82
Deposit to Reserve Account $621,716.52
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 $22,697,890.11 $114,267.78 $22,812,157.89 111.26416721 0.56013618 111.82430338
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 $22,697,890.11 $2,699,767.78 $25,397,657.89 23.11394105 2.74925436 25.86319541
- -----------------------------------------------------------------------------------------------------------------------------
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 $621,716.52