Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
April 17 2000
DISTRIBUTION IN DOLLARS
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 294,000,000.00 103,639,882.36 20,603,510.32 492,289.44 21,095,799.76 0.00 0.00 83,036,372.04
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 1,012,620,164.79 380,260,047.15 20,603,510.320 1,834,390.26 22,437,900.58 0.00 0.00 359,656,536.83
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
A1 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.549000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.679000 %
A3 352.51660667 70.07996707 1.67445388 71.75442095 282.43663959 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 375.52091137 20.34673122 1.81152847 22.15825969 355.17418015
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
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-A
April 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 26
Due Period Beginning Date 03/01/00
Due Period End Date 03/31/00
Determination Date 04/10/00
Section 5.8(iii) Servicing Fee 316,883.37
Section 5.8(iii) Servicing Fee per $1000 0.31293409
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 359,656,536.83
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 67,954.19
TOTAL 67,954.19
Section 5.8(viii) Realized Net Losses for Collection Period 404,357.07
Section 5.8(ix) Reserve Account Balance after Disbursement 10,789,696.10
Section 5.8(x) Specified Reserve Account Balance 10,789,696.10
Section 5.8(xi) Total Distribution Amount 23,056,160.54
Servicing Fee 316,883.37
Administration Fee 1,000.00
Noteholders Distribution Amount 22,284,799.76
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-A
April 17 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 300,376.59
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION