Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
May 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 238,000,000.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 83,036,372.04 16,855,394.28 394,422.77 17,249,817.05
A4 246,000,000.00 246,000,000.00 0.00 1,189,000.00 1,189,000.00
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82
TOTALS 1,012,620,164.79 359,656,536.83 16,855,394.28 1,736,523.59 18,591,917.87
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 66,180,977.76
A4 0.00 0.00 246,000,000.00
B1 0.00 0.00 30,620,164.79
TOTALS 0.00 0.00 342,801,142.55
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A3 282.43663959 57.33127306 1.34157405 58.67284711 225.10536653
A4 1,000.00000000 0.00000000 4.83333333 4.83333333 1,000.00000000
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000
TOTALS 355.17418015 16.64532750 1.71488150 18.36020901 338.52885264
PASS-THROUGH RATES
CURRENT
CLASS PASS THRU
RATE
A1 5.549000 %
A2 5.679000 %
A3 5.700000 %
A4 5.800000 %
B1 6.000000 %
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
Chase Manhattan Auto Owner Trust 1998-A
Page 2
May 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 27
Due Period Beginning Date 04/01/00
Due Period End Date 04/30/00
Determination Date 05/10/00
Section 5.8(iii) Servicing Fee 299,713.78
Section 5.8(iii) Servicing Fee per $1000 0.29597848
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 342,801,142.55
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 41,007.34
TOTAL 41,007.34
Section 5.8(viii) Realized Net Losses for Collection Period 145,649.33
Section 5.8(ix) Reserve Account Balance after Disbursement 10,284,034.28
Section 5.8(x) Specified Reserve Account Balance 10,284,034.28
Section 5.8(xi) Total Distribution Amount 19,259,892.63
Servicing Fee 299,713.78
Administration Fee 1,000.00
Noteholders Distribution Amount 18,438,817.05
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-A
May 15 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 367,260.98