Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
April 16 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST
A1 238,000,000.00 0.00 0.00 0.00
A2 204,000,000.00 0.00 0.00 0.00
A3 294,000,000.00 0.00 0.00 0.00
A4 246,000,000.00 155,409,132.00 13,695,678.29 751,144.14
B1 30,620,164.79 30,620,164.79 0.00 153,100.82
TOTALS 1,012,620,164.79 186,029,296.79 13,695,678.29 904,244.96
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL
A1 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000
A3 0.00000000 0.00000000 0.00000000 0.00000000
A4 631.74443902 55.67348898 3.05343146 58.72692045
B1 1,000.00000000 0.00000000 4.99999987 4.99999987
TOTALS 183.71083577 13.52499068 0.89297546 14.41796614
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS TOTAL LOSES INTEREST BALANCE
A1 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00
A3 0.00 0.00 0.00 0.00
A4 14,446,822.43 0.00 0.00 141,713,453.71
B1 153,100.82 0.00 0.00 30,620,164.79
TOTALS 14,599,923.25 0.00 0.00 172,333,618.50
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 0.00000000 A1 5.549000 %
A2 0.00000000 A2 5.679000 %
A3 0.00000000 A3 5.700000 %
A4 576.07095004 A4 5.800000 %
B1 1,000.00000000 B1 6.000000 %
TOTALS 170.18584509
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
Statement to Certificateholders
April 16 2001
Due Period 38
Due Period Beginning Date 03/01/01
Due Period End Date 03/31/01
Determination Date 04/10/01
Section 5.8(iii) Servicing Fee 155,024.41
Section 5.8(iii) Servicing Fee per $1000 0.15309236
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 72,333,618.50
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 96,288.19
TOTAL 96,288.19
Section 5.8(viii) Realized Net Losses for Collection Period 109,217.98
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 14,972,327.66
Servicing Fee 155,024.41
Administration Fee 1,000.00
Noteholders Distribution Amount 14,446,822.43
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 216,380.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION