- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 6 PAGE # 1
DETERMINATION: 10-Aug-98 Beginning 7/1/98
DISTRIBUTION: 17-Aug-98 Ending 7/31/98
TIME: 8/17/98 11:18
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 $79,112,361.61 $28,570,061.70 $402,411.62 $28,972,473.32 $50,542,299.91
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 $823,112,361.61 $28,570,061.70 $3,953,341.62 $32,523,403.32 $794,542,299.91
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $853,732,526.40 $28,570,061.70 $4,106,442.44 $32,676,504.14 $825,162,464.70
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 120.04227605 1.69080513 212.36260466
---------------------------------------------------------------
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 29.09374919 4.02580613 809.10621172
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 4.99999987 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 28.21399642 4.05526434 814.87856295
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-A
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 6 PAGE # 2
DETERMINATION: 10-Aug-98 Beginning 7/1/98
DISTRIBUTION: 17-Aug-98 Ending 7/31/98
TIME: 8/17/98 11:18
per $1000
Section 5.8 (iii) Servicing Fee $711,443.77 0.70257713
Section 5.8 (iv) Administration Fee $1,000.00 0.00098754
Section 5.8 (vi) Pool Balance at the end of the Collection Period $825,162,464.70
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $10,497.75
TOTAL $10,497.75
Section 5.8 (viii) Realized Net Losses for Collection Period $277,155.60
Section 5.8 (ix) Reserve Account Balance after Disbursement $24,754,873.94
Section 5.8 (x) Specified Reserve Account Balance $24,754,873.94
Section 5.8 (xi) Total Distribution Amount $35,011,413.85
Servicing Fee $711,443.77
Administrative Fee $1,000.00
Noteholders' Distribution Amount $32,523,403.32
Certificateholders' Distribution Amount $ 153,100.82
Deposit to Reserve Account $1,622,465.94
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 $28,570,061.70 $402,411.62 $28,972,473.32 120.04227605 1.69080513 121.73308118
A-2 $0.00 $965,430.00 $965,430.00 0.00000000 4.73250000 4.73250000
A-3 $0. $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 $28,570,061.70 $3,953,341.62 $32,523,403.32 29.09374919 4.02580613 33.11955532
-----------------------------------------------------------------------------------------------------------------------------------
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 $ 1,622,465.94
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------