Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
August 16, 1999
- -------------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- -------------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- -------------------------------------------------------------------------------------------------------------------------------
A1 238,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 269,779,879.11 22,921,571.90 1,281,454.43 24,203,026.33 0.00 0.00 246,858,307.21
A4 246,000,000.00 246,000,000.00 0.00 1,189,000.00 1,189,000.00 0.00 0.00 246,000,000.00
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82 0.00 0.00 30,620,164.79
- -------------------------------------------------------------------------------------------------------------------------------
TOTALS 1,012,620,164.79 546,400,043.90 22,921,571.90 2,623,555.25 25,545,127.15 0.00 0.00 523,478,472.00
- -------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------- ------------------
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
- -------------------------------------------------------------------------------------- ------------------
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS-THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
- -------------------------------------------------------------------------------------- ------------------
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.549000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.679000%
A3 917.61863643 77.96453027 4.35868854 82.32321881 839.65410616 A3 5.700000%
A4 1,000.00000000 0.00000000 4.83333333 4.83333333 1,000.00000000 A4 5.800000%
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000%
- -------------------------------------------------------------------------------------- ------------------
TOTALS 539.59032508 22.63590307 2.59085819 25.22676127 516.95442201
- --------------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: kimberly.k.costa@chase.com
[X] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-A
August 16, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 18
Due Period Beginning Date 07/01/99
Due Period End Date 07/31/99
Determination Date 08/10/99
Section 5.8(iii) Servicing Fee 455,333.37
Section 5.8(iii) Servicing Fee per $1000 0.449659
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.000988
Section 5.8(vi) Pool Balance at the end of the Collection Period 523,478,472.00
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 46,517.19
TOTAL 46,517.19
Section 5.8(viii) Realized Net Losses for Collection Period 230,546.81
Section 5.8(ix) Reserve Account Balance after Disbursement 15,704,354.16
Section 5.8(x) Specified Reserve Account Balance 15,704,354.16
Section 5.8(xi) Total Distribution Amount 26,883,381.09
Servicing Fee 455,333.37
Administration Fee 1,000.00
Noteholders Distribution Amount 25,392,026.33
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 881,920.57
[X] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION