Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
August 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 56,684,275.50 19,328,708.85 271,612.15 19,600,321.00 0.00 0.00 37,355,566.65
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 1,086,404,142.65 372,088,418.15 19,328,708.850 1,802,858.04 21,131,566.89 0.00 0.00 352,759,709.30
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 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.578000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.729000 %
A3 176.58652804 60.21404626 .84614377 61.06019003 116.37248178 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 342.49539701 17.79145356 1.65947272 19.45092628 324.70394345
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
Page 2
Chase Manhattan Auto Owner Trust 1998-B
August 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 28
Due Period Beginning Date 07/01/00
Due Period End Date 07/31/00
Determination Date 08/10/00
Section 5.8(iii) Servicing Fee 310,073.68
Section 5.8(iii) Servicing Fee per $1000 0.28541283
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 352,759,709.30
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 49,228.79
TOTAL 49,228.79
Section 5.8(viii) Realized Net Losses for Collection Period 194,949.95
Section 5.8(ix) Reserve Account Balance after Disbursement 10,582,791.28
Section 5.8(x) Specified Reserve Account Balance 10,582,791.28
Section 5.8(xi) Total Distribution Amount 21,985,294.31
Servicing Fee 310,073.68
Administration Fee 1,000.00
Noteholders Distribution Amount 20,967,187.67
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-B
August 15 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 542,653.74
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION