Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
July 16 2001
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 246,000,000.00 116,138,311.75 11,633,035.37 561,335.17 12,194,370.54 0.00 0.00 104,505,276.38
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 1,012,620,164.79 146,758,476.54 11,633,035.37 714,435.99 12,347,471.36 0.00 0.00 135,125,441.17
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 472.10695833 47.28876167 2.28185028 49.57061195 424.81819667 A4 5.800000 %
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 144.92944309 11.48805423 0.70553206 12.19358629 133.44138885
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
July 16 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 41
Due Period Beginning Date 06/01/01
Due Period End Date 06/30/01
Determination Date 07/10/01
Section 5.8(iii) Servicing Fee 122,298.73
Section 5.8(iii) Servicing Fee per $1000 0.12077454
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 135,125,441.17
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 22,062.62
TOTAL 22,062.62
Section 5.8(viii) Realized Net Losses for Collection Period 76,753.05
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 12,666,052.87
Servicing Fee 122,298.73
Administration Fee 1,000.00
Noteholders Distribution Amount 12,194,370.54
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 195,282.78
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION