Page 1
Chase Manhattan Auto Owner Trust 1998-A
Statement to Certificateholders
August 15 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 246,000,000.00 104,505,276.38 11,700,138.24 505,108.84 12,205,247.08 0.00 0.00 92,805,138.14
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 1,012,620,164.79 135,125,441.17 11,700,138.24 658,209.66 12,358,347.90 0.00 0.00 123,425,302.93
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 424.81819667 47.56153756 2.05328797 49.61482553 377.25665911 A4 5.800000 %
B1 1,000.00000000 0.00000000 4.99999987 4.99999987 1,000.00000000 B1 6.000000 %
TOTALS 133.44138885 11.55432081 0.65000647 12.20432728 121.88706805
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
August 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
Due Period Beginning Date 07/01/01
Due Period End Date 07/31/01
Determination Date 08/10/01
Section 5.8(iii) Servicing Fee 112,604.53
Section 5.8(iii) Servicing Fee per $1000 0.11120115
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 123,425,302.93
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 64,562.74
TOTAL 64,562.74
Section 5.8(viii) Realized Net Losses for Collection Period 81,703.17
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 12,672,252.84
Servicing Fee 112,604.53
Administration Fee 1,000.00
Noteholders Distribution Amount 12,205,247.08
Certficateholders Distribution Amount 153,100.82
Deposit to Reserve Account 200,300.41
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION