Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
September 15, 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 294,000,000.00 246,858,307.21 23,681,200.32 1,172,576.96 24,853,777.28 0.00 0.00 223,177,106.89
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 1,012,620,164.79 523,478,472.00 23,681,200.32 2,514,677.78 26,195,878.10 0.00 0.00 499,797,271.68
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 839.65410616 80.54830041 3.98835701 84.53665741 759.10580575 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 516.95442201 23.38606433 2.48333765 25.86940198 493.56835767
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
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-A
September 15, 1999
STATEMENT TO CERTIFICATEHOLDERS
Due Period 19
Due Period Beginning Date 08/01/99
Due Period End Date 08/31/99
Determination Date 09/10/99
Section 5.8(iii) Servicing Fee 436,232.06
Section 5.8(iii) Servicing Fee per $1000 0.430795
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 499,797,271.68
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 36,367.57
TOTAL 36,367.57
Section 5.8(viii) Realized Net Losses for Collection Period 279,082.29
Section 5.8(ix) Reserve Account Balance after Disbursement 14,993,918.15
Section 5.8(x) Specified Reserve Account Balance 14,993,918.15
Section 5.8(xi) Total Distribution Amount 27,398,524.05
Servicing Fee 436,232.06
Administration Fee 1,000.00
Noteholders Distribution Amount 26,042,777.28
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 765,413.89
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION