Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
March 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 238,000,000.00 0.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00 0.00
A3 294,000,000.00 0.00 0.00 0.00 0.00
A4 246,000,000.00 168,193,506.70 12,784,374.70 812,935.28 13,597,309.98
B1 30,620,164.79 30,620,164.79 0.00 153,100.82 153,100.82
TOTALS 1,012,620,164.79 198,813,671.49 12,784,374.70 966,036.10 13,750,410.80
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 155,409,132.00
B1 0.00 0.00 30,620,164.79
TOTALS 0.00 0.00 186,029,296.79
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 683.71344187 51.96900285 3.30461496 55.27361780 631.74443902
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000
TOTALS 196.33588033 12.62504456 0.95399651 13.57904106 183.71083577
PASS-THROUGH RATES
CURRENT
CLASS CLASS PASS THRU
A1 RATE
A2 A1 5.549000%
A3 A2 5.679000%
A4 A3 5.700000%
B1 A4 5.800000%
TOTALS B1 6.000000%
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: 212) 946-8552
Email: maria.inoa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-A
March 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 37
Due Period Beginning Date 02/01/01
Due Period End Date 02/28/01
Determination Date 03/09/01
Section 5.8(iii) Servicing Fee 165,678.06
Section 5.8(iii) Servicing Fee per $1000 0.16361323
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 186,029,296.79
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 54,080.53
TOTAL 54,080.53
Section 5.8(viii) Realized Net Losses for Collection Period 191,388.80
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 14,065,594.67
Servicing Fee 165,678.06
Administration Fee 1,000.00
Noteholders Distribution Amount 13,597,309.98
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 148,505.81
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION