Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
December 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL REALIZED
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES
A1 238,000,000.00 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
A3 294,000,000.00 0.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 210,338,309.89 15,133,083.86 1,016,635.16 16,149,719.02 0.00
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82 0.00
TOTALS 1,012,620,164.79 240,958,474.68 15,133,083.86 1,169,735.98 16,302,819.84 0.00
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A4 855.03378004 61.51660106 4.13266325 65.64926431 793.51717898
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000
TOTALS 237.95543784 14.94448203 1.15515770 16.09963973 223.01095581
CURRENT
DEFERRED PRINCIPAL
CLASS INTEREST BALANCE
A1 0.00 0.00
A2 0.00 0.00
A3 0.00 0.00
A4 0.00 195,205,226.03
B1 0.00 30,620,164.79
TOTALS 1 0.00 225,825,390.82
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PASS-THROUGH RATES
CURRENT
CLASS PASS THRU
CLASS RATE
A1 A1 5.549000 %
A2 A2 5.679000 %
A3 A3 5.700000 %
A4 A4 5.800000 %
B1 B1 6.000000 %
TOTALS
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
December 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 34
Due Period Beginning Date 11/01/00
Due Period End Date 11/30/00
Determination Date 12/08/00
Section 5.8(iii) Servicing Fee 200,798.73
Section 5.8(iii) Servicing Fee per $1000 0.19829620
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 225,825,390.82
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 164,963.80
TOTAL 164,963.80
Section 5.8(viii) Realized Net Losses for Collection Period 252,874.88
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 16,681,907.00
Servicing Fee 200,798.73
Administration Fee 1,000.00
Noteholders Distribution Amount 16,149,719.02
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 177,288.43
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION