Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
August 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 29,463,712.79 17,305,310.89 139,952.64 17,445,263.53 0.00 0.00 12,158,401.90
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 1,012,620,164.79 306,083,877.58 17,305,310.890 1,482,053.46 18,787,364.35 0.00 0.00 288,778,566.69
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 100.21671017 58.86160167 .47602939 59.33763105 41.35510850 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 302.26919058 17.08963686 1.46358280 18.55321966 285.17955373
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
August 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 30
Due Period Beginning Date 07/01/00
Due Period End Date 07/31/00
Determination Date 08/10/00
Section 5.8(iii) Servicing Fee 255,069.90
Section 5.8(iii) Servicing Fee per $1000 0.25189099
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 288,778,566.69
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 26,525.93
TOTAL 26,525.93
Section 5.8(viii) Realized Net Losses for Collection Period 77,372.53
Section 5.8(ix) Reserve Account Balance after Disbursement 8,663,357.00
Section 5.8(x) Specified Reserve Account Balance 8,663,357.00
Section 5.8(xi) Total Distribution Amount 19,582,714.48
Servicing Fee 255,069.90
Administration Fee 1,000.00
Noteholders Distribution Amount 18,634,263.53
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-A
August 15 2000
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 539,280.23
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION