Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
November 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 226,058,038.68 15,719,728.79 1,092,613.85 16,812,342.64 0.00 0.00 210,338,309.89
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 1,012,620,164.79 256,678,203.47 15,719,728.79 1,245,714.67 16,965,443.46 0.00 0.00 240,958,474.68
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.700000%
A4 918.93511659 63.90133654 4.44151972 68.34285626 855.03378004 A4 5.800000%
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000%
TOTALS 253.47925352 15.52381568 1.23018948 16.75400515 237.95543784
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
November 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 33
Due Period Beginning Date 10/01/00
Due Period End Date 10/31/00
Determination Date 11/10/00
Section 5.8(iii) Servicing Fee 213,898.50
Section 5.8(iii) Servicing Fee per $1000 0.21123271
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 240,958,474.68
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 60,009.52
TOTAL 60,009.52
Section 5.8(viii) Realized Net Losses for Collection Period 141,515.82
Section 5.8(ix) Reserve Account Balance after Disbursement 7,594,651.24
Section 5.8(x) Specified Reserve Account Balance 7,594,651.24
Section 5.8(xi) Total Distribution Amount 17,552,221.12
Servicing Fee 213,898.50
Administration Fee 1,000.00
Noteholders Distribution Amount 16,812,342.64
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 371,879.16
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION