Exhibit 20.1
Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
March 15 2000
DISTRIBUTION IN DOLLAR
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES 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 294,000,000.00 122,471,917.61 18,832,035.25 581,741.61 19,413,776.86 0.00 0.00 103,639,882.36
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 1,012,620,164.79 399,092,082.40 18,832,035.250 1,923,842.43 20,755,877.68 0.00 0.00 380,260,047.15
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 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.549000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.679000 %
A3 416.57114833 64.05454167 1.97871296 66.03325463 352.51660667 A3 5.700000 %
A4 1,000.00000000 .00000000 4.83333333 4.83333333 1,000.00000000 A4 5.800000 %
B1 1,000.00000000 .00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 394.11824520 18.59733383 1.89986581 20.49719964 375.52091137
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
Page 2
Chase Manhattan Auto Owner Trust 1998-A
March 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 25
Due Period Beginning Date 02/01/00
Due Period End Date 02/29/00
Determination Date 03/15/00
Section 5.8(iii) Servicing Fee 332,576.74
Section 5.8(iii) Servicing Fee per $1000 0.32843188
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 380,260,047.15
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 67,535.97
TOTAL 67,535.97
Section 5.8(viii) Realized Net Losses for Collection Period 415,574.75
Section 5.8(ix) Reserve Account Balance after Disbursement 11,407,801.41
Section 5.8(x) Specified Reserve Account Balance 11,407,801.41
Section 5.8(xi) Total Distribution Amount 21,412,839.03
Servicing Fee 332,576.74
Administration Fee 1,000.00
Noteholders Distribution Amount 20,602,776.86
Page 3
Chase Manhattan Auto Owner Trust 1998-A
March 15 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 323,384.61