Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
June 15 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 66,180,977.76 18,885,381.39 314,359.64 19,199,741.03 0.00 0.00 47,295,596.37
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 1,012,620,164.79 342,801,142.55 18,885,381.39 1,656,460.46 20,541,841.85 0.00 0.00 323,915,761.16
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.549000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.679000 %
A3 225.10536653 64.23599112 1.06925048 65.30524160 160.86937541 A3 5.700000 %
A4 1,000.00000000 0.00000000 4.83333333 4.83333333 1,000.00000000 A4 5.800000 %
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 338.52885264 18.65001513 1.63581619 20.28583132 319.87883752
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
June 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 28
Due Period Beginning Date 05/01/00
Due Period End Date 05/31/00
Determination Date 06/09/00
Section 5.8(iii) Servicing Fee 285,667.62
Section 5.8(iii) Servicing Fee per $1000 0.28210738
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 323,915,761.16
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 105,485.18
TOTAL 105,485.18
Section 5.8(viii) Realized Net Losses for Collection Period 252,732.14
Section 5.8(ix) Reserve Account Balance after Disbursement 9,717,472.83
Section 5.8(x) Specified Reserve Account Balance 9,717,472.83
Section 5.8(xi) Total Distribution Amount 21,301,411.87
Servicing Fee 285,667.62
Administration Fee 1,000.00
Noteholders Distribution Amount 20,388,741.03
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-A
June 15 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 472,902.40
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 4
Chase Manhattan Auto Owner Trust 1998-A
June 15 2000
MONTHLY SERVICER REPORT
I. Avaliable Amount in the Collection Accont
A.Credits
1. Payments from Obligors Applied to Collection Period
a. Principal Payments 18,461,986.55
b. Other Interest Payments 2,668,501.90
c. Total 21,130,488.45
2. Proceeds from Repurchased Receivables
a. Principal Before Cutoff Date 0.00
b. Interest Before Cutoff Date 0.00
c. Principal Payments 105,485.18
d. Recovery of Advance 0.00
e. Other Interest Payments 0.00
f. Total 105,485.18
3. Reversal from Defaulted Contracts 0.00
4. Recovery of Defaulted Receivables 65,438.24
5. Advance Recoveries Before Cutoff Date
a. Principal 573.51
b. Interest 0.00
c. Total 573.51
6. Net Adjustments 0.00
7. Reserve Fund Transfer Amount 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 5
Chase Manhattan Auto Owner Trust 1998-A
June 15 2000
8. Overpayment From Obligors 0.00
9. Total Credits 21,301,985.38
B. Debits
1. Overpayments From Obligors 0.00
2. Advance Recovery Amount Before Cutoff Data to Seller
a. Principal 573.51
b. Interest. 0.00
c. Total 573.51
3. Reversal of Defaulted Contracts 0.00
4. Total Debits 573.51
C. Total Available Amount (Lines A-B) 21,301,411.87
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION