- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 5 PAGE # 1
DETERMINATION: 10-Jul-98 Beginning 6/1/98
DISTRIBUTION: 15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:26
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 $106,694,337.20 $27,581,975.59 $493,372.40 $28,075,347.99 $79,112,361.61
A-2 Notes $204,000,000.00 $204,000,000.00 $0.00 $965,430.00 $965,430.00 $204,000,000.00
A-3 Notes $294,000,000.00 $294,000,000.00 $0.00 $1,396,500.00 $1,396,500.00 $294,000,000.00
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 $850,694,337.20 $27,581,975.59 $4,044,302.40 $31,626,277.99 $823,112,361.61
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $881,314,501.99 $27,581,975.59 $4,197,403.22 $31,779,378.81 $853,732,526.40
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 115.89065374 2.07299328 332.40488071
-----------------------
-----------------------
-----------------------------------------------------------------------
A-2 0.00000000 4.73250000 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.75000000 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.83333333 1,000.00000000
-----------------------
-----------------------
- --------------------------------------------------------------------------------
Notes Totals 28.08755152 4.11843422 838.19996091
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
-----------------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 27.23822471 4.14509148 843.09255937
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 5 PAGE # 2
DETERMINATION: 10-Jul-98 Beginning 6/1/98
DISTRIBUTION: 15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:26
per $1000
Section 5.8 (iii) Servicing Fee $734,428.75 0.72527565
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $853,732,526.40
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $40,175.50
TOTAL $40,175.50
Section 5.8 (viii) Realized Net Losses for Collection Period $232,378.91
Section 5.8 (ix) Reserve Account Balance after Disbursement $24,716,878.43
Section 5.8 (x) Specified Reserve Account Balance $25,611,975.79
Section 5.8 (xi) Total Distribution Amount $34,123,909.03
Servicing Fee $734,428.75
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,626,277.99
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,609,101.47
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 $27,581,975.59 $493,372.40 $28,075,347.99 115.89065374 2.07299328 117.96364702
A-2 $0.00 $965,430.00 $965,430.00 0.00000000 4.73250000 4.73250000
A-3 $0.00 $1,396,500.00 $1,396,500.00 0.00000000 4.75000000 4.75000000
A-4 $0.00 $1,189,000.00 $1,189,000.00 0.00000000 4.83333333 4.83333333
- ------------------------------------------------------------------------------------------------------------------------------------
Total $27,581,975.59 $4,044,302.40 $31,626,277.99 28.08755152 4.11843422 32.20598573
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,609,101.47
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------