Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
November 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 1,175,098.95 1,175,098.95 5,630.68 1,180,729.63 0.00 0.00 0.00
A4 282,800,000.00 282,800,000.00 17,039,259.67 1,366,866.67 18,406,126.34 0.00 0.00 265,760,740.33
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 1,086,404,142.65 316,579,241.60 18,214,358.62 1,536,876.57 19,751,235.19 0.00 0.00 298,364,882.98
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 3.66074439 3.66074439 0.01754106 3.67828545 0.00000000 A3 5.750000%
A4 1,000.00000000 60.25197903 4.83333335 65.08531238 939.74802097 A4 5.800000%
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000%
TOTALS 291.40098898 16.76573009 1.41464535 18.18037544 274.63525889
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
November 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 31
Due Period Beginning Date 10/01/00
Due Period End Date 10/31/00
Determination Date 11/10/00
Section 5.8(iii) Servicing Fee 263,816.03
Section 5.8(iii) Servicing Fee per $1000 0.24283415
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 298,364,882.98
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 64,005.31
TOTAL 64,005.31
Section 5.8(viii) Realized Net Losses for Collection Period 112,691.49
Section 5.8(ix) Reserve Account Balance after Disbursement 8,950,946.49
Section 5.8(x) Specified Reserve Account Balance 8,950,946.49
Section 5.8(xi) Total Distribution Amount 20,540,452.39
Servicing Fee 263,816.03
Administration Fee 1,000.00
Noteholders Distribution Amount 19,586,855.97
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 524,401.17
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION