Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
February 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 250,000,000.00 0.00 0.00 0.00 0.00
A2 200,000,000.00 0.00 0.00 0.00 0.00
A3 321,000,000.00 0.00 0.00 0.00 0.00
A4 282,800,000.00 234,733,651.57 17,167,201.67 1,134,545.98 18,301,747.65
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22
TOTALS 1,086,404,142.65 267,337,794.22 17,167,201.67 1,298,925.20 18,466,126.87
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 0.00
A2 0.00 0.00 0.00
A3 0.00 0.00 0.00
A4 0.00 0.00 217,566,449.90
B1 0.00 0.00 32,604,142.65
TOTALS 0.00 0.00 250,170,592.55
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR CURRENT
PRINCIPAL PRINCIPAL
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000
A4 830.03412861 60.70439063 4.01183161 64.71622224 769.32973798
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000
TOTALS 246.07582365 15.80185586 1.19561878 16.99747465 230.27396779
PASS-THROUGH RATES
CURRENT
PASS THRU
CLASS RATE
A1 5.578000 %
A2 5.729000 %
A3 5.750000 %
A4 5.800000 %
B1 6.050000 %
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: 212) 946-8552
Email: maria.inoa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
February 15 2001
Due Period 34
Due Period Beginning Date 01/01/01
Due Period End Date 01/31/01
Determination Date 02/09/01
Section 5.8(iii) Servicing Fee 222,781.50
Section 5.8(iii) Servicing Fee per $1000 0.20506319
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 250,170,592.55
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 115,769.55
TOTAL 115,769.55
Section 5.8(viii) Realized Net Losses for Collection Period 189,773.60
Section 5.8(ix) Reserve Account Balance after Disbursement 8,148,031.07
Section 5.8(x) Specified Reserve Account Balance 8,148,031.07
Section 5.8(xi) Total Distribution Amount 19,221,118.69
Servicing Fee 222,781.50
Administration Fee 1,000.00
Noteholders Distribution Amount 18,301,747.65
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 531,210.32
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION