Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
January 18 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 250,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 200,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 206,470,758.28 21,390,929.38 989,339.05 22,380,268.43 0.00 0.00 185,079,828.90
A4 282,800,000.00 282,800,000.00 0.00 1,366,866.67 1,366,866.67 0.00 0.00 282,800,000.00
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22 0.00 0.00 32,604,142.65
TOTALS 1,086,404,142.65 521,874,900.93 21,390,929.380 2,520,584.94 23,911,514.32 0.00 0.00 500,483,971.55
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 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.578000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.729000 %
A3 643.21108498 66.63840928 3.08205312 69.72046240 576.57267570 A3 5.750000 %
A4 1,000.00000000 .00000000 4.83333335 4.83333335 1,000.00000000 A4 5.800000 %
B1 1,000.00000000 .00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 480.36902700 19.68966109 2.32011720 22.00977830 460.67936590
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-B
January 18 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 21
Due Period Beginning Date 12/01/99
Due Period End Date 12/31/99
Determination Date 01/10/00
Section 5.8(iii) Servicing Fee 434,895.75
Section 5.8(iii) Servicing Fee per $1000 0.40030752
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00092047
Section 5.8(vi) Pool Balance at the end of the Collection Period 500,483,971.55
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 14,920.05
TOTAL 14,920.05
Section 5.8(viii) Realized Net Losses for Collection Period 221,187.82
Section 5.8(ix) Reserve Account Balance after Disbursement 15,014,519.15
Section 5.8(x) Specified Reserve Account Balance 15,014,519.15
Section 5.8(xi) Total Distribution Amount 24,906,493.35
Servicing Fee 434,895.75
Administration Fee 1,000.00
Noteholders Distribution Amount 23,747,135.10
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-B
January 18 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 559,083.28
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION