CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 17 PAGE # 1
DETERMINATION: 09-Jul-1999 Beginning 6/1/99
DISTRIBUTION: 15-Jul-1999 Ending 6/30/99
TIME: 7/22/99 17:25
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 $ 1,447,441.30 $ 1,447,441.30 $ 6,850.02 $ 1,454,291.32 $ 0.00
A-3 Notes $ 294,000,000.00 $294,000,000.00 $24,220,120.89 $1,396,500.00 $25,616,620.89 $269,779,879.11
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 $541,447,441.30 $25,667,562.19 $2,592,350.02 $28,259,912.21 $515,779,879.11
- --------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------------------------------------
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 $572,067,606.09 $25,667,562.19 $2,745,450.84 $28,413,013.03 $546,400,043.90
- --------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- -----------------------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
----------------------
-------------------------------------------------------------------
A-2 7.09530049 0.03357853 0.00000000
----------------------
-------------------------------------------------------------------
A-3 82.38136357 4.75000000 917.61863643
----------------------
-------------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
----------------------
- -----------------------------------------------------------------------------------------------
Notes Totals 26.13804704 2.63986764 525.23409278
- -----------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- -----------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- -----------------------------------------------------------------------------------------------
TOTALS 25.34767041 2.71123461 539.59032508
- -----------------------------------------------------------------------------------------------
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
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 17 PAGE # 2
DETERMINATION: 09-Jul-1999 Beginning 6/1/99
DISTRIBUTION: 15-Jul-1999 Ending 6/30/99
TIME: 7/22/99 17:25
per $1000
Section 5.8 (iii) Servicing Fee $ 476,723.01 0.47078167
Section 5.8 (iv) Administration Fee $ 1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $546,400,043.90
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $ 0.00
By Servicer $ 30,966.93
TOTAL $ 30,966.93
Section 5.8 (viii) Realized Net Losses for Collection Period $ 235,018.80
Section 5.8 (ix) Reserve Account Balance after Disbursement $ 16,392,001.32
Section 5.8 (x) Specified Reserve Account Balance $ 16,392,001.32
Section 5.8 (xi) Total Distribution Amount $ 30,012,794.72
Servicing Fee $ 476,723.01
Administrative Fee 1,000.00
Noteholders' Distribution Amount $ 28,259,912.21
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $ 1,122,058.68
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 $1,447,441.30 $6,850.02 $1,454,291.32 7.09530049 0.03357853 7.12887902
A-3 $24,220,120.89 $1,396,500.00 $25,616,620.89 82.38136357 4.75000000 87.13136357
A-4 $0.00 $1,189,000.00 $1,189,000.00 0.00000000 4.83333333 4.83333333
- -----------------------------------------------------------------------------------------------------------------------------------
Total $25,667,562.19 $2,592,350.02 $28,259,912.21 26.13804704 2.63986764 28.77791467
- -----------------------------------------------------------------------------------------------------------------------------------
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 $1,122,058.68
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------