Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
September 15, 1999
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 321,000,000.00 302,654,979.72 25,900,879.61 1,450,221.78 27,351,101.39 0.00 0.00 276,754,100.11
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 1,086,404,142.65 618,059,122.37 25,900,879.61 2,981,467.67 28,882,347.28 0.00 0.00 592,158,242.76
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 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.729000 %
A3 942.85040411 80.68809847 4.51782486 85.20592333 862.16230564 A3 5.750000 %
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 %
TOTALS 568.90350295 23.84092493 2.74434490 26.58526983 545.06257802
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
[Image] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-B
September 15, 1999
STATEMENT TO CERTIFICATEHOLDERS
Due Period 17
Due Period Beginning Date 08/01/99
Due Period End Date 08/31/99
Determination Date 09/10/99
Section 5.8(iii) Servicing Fee 515,049.27
Section 5.8(iii) Servicing Fee per $1000 0.474086
Page 1
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.000920
Section 5.8(vi) Pool Balance at the end of the Collection Period 592,158,242.76
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 60,943.59
TOTAL 60,943.59
Section 5.8(viii) Realized Net Losses for Collection Period 243,328.53
Section 5.8(ix) Reserve Account Balance after Disbursement 17,764,747.28
Section 5.8(x) Specified Reserve Account Balance 17,764,747.28
Section 5.8(xi) Total Distribution Amount 30,334,506.38
Servicing Fee 515,049.27
Administration Fee 1,000.00
Noteholders Distribution Amount 28,717,968.06
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 936,109.83
[Image] (C) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION