Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
February 15 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 321,000,000.00 185,079,828.90 21,361,901.84 886,840.85 22,248,742.69 0.00 0.00 163,717,927.06
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 1,086,404,142.65 500,483,971.55 21,361,901.840 2,418,086.74 23,779,988.58 0.00 0.00 479,122,069.71
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 576.57267570 66.54798081 2.76274408 69.31072489 510.02469489 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 460.67936590 19.66294218 2.22577091 21.88871309 441.01642372
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
February 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 01/01/00
Due Period End Date 01/31/00
Determination Date 02/10/00
Section 5.8(iii) Servicing Fee 417,069.98
Section 5.8(iii) Servicing Fee per $1000 0.38389948
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 479,122,069.71
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 6,461.29
TOTAL 6,461.29
Section 5.8(viii) Realized Net Losses for Collection Period 160,110.51
Section 5.8(ix) Reserve Account Balance after Disbursement 14,373,662.09
Section 5.8(x) Specified Reserve Account Balance 14,373,662.09
Section 5.8(xi) Total Distribution Amount 25,266,948.67
Servicing Fee 417,069.98
Administration Fee 1,000.00
Noteholders Distribution Amount 23,615,609.36
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-B
February 15 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 1,068,890.11
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION