1
DAIMLER-BENZ VEHICLE OWNER TRUST 1998-A
MONTHLY SERVICING REPORT
SERVICER: MERCEDES-BENZ CREDIT CORPORATION
TRUSTEE: CITIBANK, N.A.
COLLECTION PERIOD: FEBRUARY 1999
DISTRIBUTION DATE:
- ------------------
03/22/99
STATEMENT TO NOTEHOLDERS AND CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE SALE AND SERVICING AGREEMENT
Per $1,000 of Original
Class A/Class B
Amounts
----------------------
(i) Principal Distribution
----------------------
Class A-1 $ 47,009,635.84 $130.582322
Class A-2 $ 0.00 $ 0.000000
Class A-3 $ 0.00 $ 0.000000
Class A-4 $ 0.00 $ 0.000000
Class B Amount $ 0.00 $ 0.000000
(ii) Interest Distribution
Class A-1 $ 882,440.80 $ 2.451224
Class A-2 $ 2,214,033.33 $ 4.358333
Class A-3 $ 1,892,000.00 $ 4.300000
Class A-4 $ 1,051,830.00 $ 4.350000
Class B Amount $ 382,415.48 $ 4.683333
(iii) Monthly Servicing Fee $ 1,238,909.42
---------------------
Monthly Supplemental Servicing Fee $ 0.00
(iv) Class A-1 Principal Balance (end of Collection Period) $ 168,227,117.81
Class A-1 Pool Factor (end of Collection Period) 46.729755%
Class A-2 Principal Balance (end of Collection Period) $ 508,000,000.00
Class A-2 Pool Factor (end of Collection Period) 100.000000%
Class A-3 Principal Balance (end of Collection Period) $ 440,000,000.00
Class A-3 Pool Factor (end of Collection Period) 100.000000%
Class A-4 Principal Balance (end of Collection Period) $ 241,800,000.00
Class A-4 Pool Factor (end of Collection Period) 100.000000%
Class B Principal Balance (end of Collection Period) $ 81,654,551.40
Class B Pool Factor (end of Collection Period) 100.000000%
(v) Pool Balance (end of Collection Period) $1,439,681,669.21
(vi) Interest Carryover Shortfall
----------------------------
Class A-1 $ 0.00 $ 0.000000
Class A-2 $ 0.00 $ 0.000000
Class A-3 $ 0.00 $ 0.000000
Class A-4 $ 0.00 $ 0.000000
Class B $ 0.00 $ 0.000000
Principal Carryover Shortfall
-----------------------------
Class A-1 $ 0.00 $ 0.000000
Class A-2 $ 0.00 $ 0.000000
Class A-3 $ 0.00 $ 0.000000
Class A-4 $ 0.00 $ 0.000000
Class B $ 0.00 $ 0.000000
(vii) Balance of the Reserve Fund Property (end of Collection Period)
Class A Amount $ 57,100,909.30
Class B Amount $ 0.00
(viii) Aggregate Purchase Amount of Receivables repurchased by the
Seller or the Servicer $ 5,812,998.36
Page 1