Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
July 17 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
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
A2 200,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 76,094,335.39 19,410,059.89 364,618.69 19,774,678.58 0.00 0.00 56,684,275.50
A3 321,000,000.00 76,094,335.39 19,410,059.89 364,618.69 19,774,678.58 0.00 0.00 56,684,275.50
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
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
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 2,172,808,285.30 782,996,956.08 38,820,119.78 3,791,729.16 42,611,848.94 0.00 0.00 744,176,836.30
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 5.578000 %
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.578000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.729000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.729000 %
A3 237.05400433 60.46747629 1.13588377 61.60336006 176.58652804 A3 5.750000 %
A3 237.05400433 60.46747629 1.13588377 61.60336006 176.58652804 A3 5.750000 %
A4 1,000.00000000 0.00000000 4.83333335 4.83333335 1,000.00000000 A4 5.800000 %
A4 1,000.00000000 0.00000000 4.83333335 4.83333335 1,000.00000000 A4 5.800000 %
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
July 17 2000
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
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 360.36173158 17.86633457 1.74508224 19.61141681 342.49539701
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: kimberly.k.costa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-B
July 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 27
Due Period Beginning Date 06/01/00
Due Period End Date 06/30/00
Determination Date 07/10/00
Section 5.8(iii) Servicing Fee 326,248.73
Section 5.8(iii) Servicing Fee per $1000 0.30030144
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 372,088,418.15
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 96,810.98
TOTAL 96,810.98
Section 5.8(viii) Realized Net Losses for Collection Period 186,259.16
Section 5.8(ix) Reserve Account Balance after Disbursement 11,162,652.54
Section 5.8(x) Specified Reserve Account Balance 11,162,652.54
Section 5.8(xi) Total Distribution Amount 22,147,187.74
Servicing Fee 326,248.73
Administration Fee 1,000.00
Noteholders Distribution Amount 21,141,545.25
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-B
July 17 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 514,014.54
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION