Chase Manhattan Auto Owner Trust 1998-B Page 1
Statement to Certificateholders
March 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 282,800,000.00 217,566,449.90 15,580,734.92 1,051,571.17 16,632,306.09
B1 32,604,142.65 32,604,142.65 0.00 164,379.22 164,379.22
TOTALS 1,086,404,142.65 250,170,592.55 15,580,734.92 1,215,950.39 16,796,685.31
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 0.00 201,985,714.98
B1 0.00 0.00 32,604,142.65
TOTALS 0.00 0.00 234,589,857.63
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 769.32973798 55.09453649 3.71842705 58.81296354 714.23520149
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000
TOTALS 230.27396779 14.34156435 1.11924315 15.46080749 215.93240344
PASS-THROUGH RATES
CURRENT
CLASS PASS THRU
RATE
A1 5.578000%
A2 5.729000%
A3 5.750000%
A4 5.800000%
B1 6.050000%
TOTALS
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
Chase Manhattan Auto Owner Trust 1998-B Page 2
March 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 35
Due Period Beginning Date 02/01/01
Due Period End Date 02/28/01
Determination Date 03/09/01
Section 5.8(iii) Servicing Fee 208,475.49
Section 5.8(iii) Servicing Fee per $1000 0.19189497
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 234,589,857.63
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 34,787.82
TOTAL 34,787.82
Section 5.8(viii) Realized Net Losses for Collection Period 149,075.73
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 17,264,004.94
Servicing Fee 208,475.49
Administration Fee 1,000.00
Noteholders Distribution Amount 16,632,306.09
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 257,844.14
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION