- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
December 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 294,000,000.00 181,605,595.74 20,400,755.13 862,626.58 21,263,381.71 0.00 0.00 161,204,840.61
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 1,012,620,164.79 458,225,760.53 20,400,755.13 2,204,727.40 22,605,482.53 0.00 0.00 437,825,005.40
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------ ----------------------
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 617.70610796 69.39032357 2.93410401 72.32442759 548.31578439 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 452.51494732 20.14650294 2.17725014 22.32375309 432.36844438
- ------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
- --------------------------------------------------------------------------------
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1998-A
December 15, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 11/01/99
Due Period End Date 11/30/99
Determination Date 12/10/99
Section 5.8(iii) Servicing Fee 381,854.80
Section 5.8(iii) Servicing Fee per $1000 0.37709579
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00098754
Section 5.8(vi) Pool Balance at the end of the Collection Period 437,825,005.40
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 70,663.31
TOTAL 70,663.31
Section 5.8(viii) Realized Net Losses for Collection Period 211,327.75
Section 5.8(ix) Reserve Account Balance after Disbursement 13,134,750.16
Section 5.8(x) Specified Reserve Account Balance 13,134,750.16
Section 5.8(xi) Total Distribution Amount 23,715,157.73
Servicing Fee 381,854.80
Administration Fee 1,000.00
Noteholders Distribution Amount 22,452,381.71
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 726,820.40
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------