- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
November 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 321,000,000.00 252,821,441.21 23,450,336.18 1,211,436.07 24,661,772.25 0.00 0.00 229,371,105.03
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 1,086,404,142.65 568,225,583.86 23,450,336.18 2,742,681.96 26,193,018.14 0.00 0.00 544,775,247.68
- ------------------------------------------------------------------------------------------------------------------------------------
- -------------------------------------------------------------------------------------- ------------------
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 787.60573586 73.05400679 3.77394414 76.82795093 714.55172907 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 523.03333682 21.58527868 2.52455035 24.10982903 501.44805813
- -------------------------------------------------------------------------------------- ------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1998-B
November 15, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 19
Due Period Beginning Date 10/01/99
Due Period End Date 10/31/99
Determination Date 11/10/99
Section 5.8(iii) Servicing Fee 473,521.32
Section 5.8(iii) Servicing Fee per $1000 0.43586111
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 544,775,247.68
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 124,194.87
TOTAL 124,194.87
Section 5.8(viii) Realized Net Losses for Collection Period 71,560.84
Section 5.8(ix) Reserve Account Balance after Disbursement 16,343,257.43
Section 5.8(x) Specified Reserve Account Balance 16,343,257.43
Section 5.8(xi) Total Distribution Amount 27,535,225.33
Servicing Fee 473,521.32
Administration Fee 1,000.00
Noteholders Distribution Amount 26,028,638.92
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 867,685.87
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------