Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
July 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
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
A2 204,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 47,295,596.37 17,831,883.58 224,654.08 18,056,537.66 0.00 0.00 29,463,712.79
A3 294,000,000.00 47,295,596.37 17,831,883.58 224,654.08 18,056,537.66 0.00 0.00 29,463,712.79
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
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
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 2,025,240,329.58 647,831,522.32 35,663,767.16 3,133,509.80 38,797,276.96 0.00 0.00 612,167,755.16
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 %
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 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.679000 %
A3 160.86937541 60.65266524 0.76412952 61.41679476 100.21671017 A3 5.700000 %
A3 160.86937541 60.65266524 0.76412952 61.41679476 100.21671017 A3 5.700000 %
A4 1,000.00000000 0.00000000 4.83333333 4.83333333 1,000.00000000 A4 5.800000 %
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 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
July 17 2000
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
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 319.87883752 17.60964693 1.54722862 19.15687555 302.26919058
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
July 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 29
Due Period Beginning Date 06/01/00
Due Period End Date 06/30/00
Determination Date 07/10/00
Section 5.8(iii) Servicing Fee 269,929.80
Section 5.8(iii) Servicing Fee per $1000 0.26656570
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 306,083,877.58
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 120,589.87
TOTAL 120,589.87
Section 5.8(viii) Realized Net Losses for Collection Period 177,367.78
Section 5.8(ix) Reserve Account Balance after Disbursement 9,182,516.33
Section 5.8(x) Specified Reserve Account Balance 9,182,516.33
Section 5.8(xi) Total Distribution Amount 20,110,773.65
Servicing Fee 269,929.80
Administration Fee 1,000.00
Noteholders Distribution Amount 19,245,537.66
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-A
July 17 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 441,205.37
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION