Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
August 15 2001
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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 282,800,000.00 142,894,845.52 13,688,654.56 690,658.42 14,379,312.98 0.00 0.00 129,206,190.96
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 1,086,404,142.65 175,498,988.17 13,688,654.56 855,037.64 14,543,692.20 0.00 0.00 161,810,333.61
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.750000 %
A4 505.28587525 48.40401188 2.44221506 50.84622694 456.88186337 A4 5.800000 %
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 161.54116252 12.59996536 0.78703459 13.38699995 148.94119716
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
August 15 2001
STATEMENT TO CERTIFICATEHOLDERS
Due Period 40
Due Period Beginning Date 07/01/01
Due Period End Date 07/31/01
Determination Date 08/10/01
Section 5.8(iii) Servicing Fee 146,249.16
Section 5.8(iii) Servicing Fee per $1000 0.13461764
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 161,810,333.61
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 35,944.18
TOTAL 35,944.18
Section 5.8(viii) Realized Net Losses for Collection Period 81,345.80
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 14,968,138.82
Servicing Fee 146,249.16
Administration Fee 1,000.00
Noteholders Distribution Amount 14,379,312.98
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 277,197.46
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION