EX-20.1 3 b312734ex20_1.txt STATEMENT TO CERTIFICATEHOLDERS Page 1 Chase Manhattan Auto Owner Trust 1998-B Statement to Certificateholders July 16 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 282,800,000.00 156,337,893.97 13,443,048.45 755,633.15 14,198,681.60 0.00 0.00 142,894,845.52 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 1,086,404,142.65 188,942,036.62 13,443,048.45 920,012.37 14,363,060.82 0.00 0.00 175,498,988.17 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 552.82140725 47.53553200 2.67197012 50.20750212 505.28587525 A4 5.800000 % B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 % TOTALS 173.91505537 12.37389285 0.84684174 13.22073458 161.54116252
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 July 16 2001 STATEMENT TO CERTIFICATEHOLDERS
Due Period 39 Due Period Beginning Date 06/01/01 Due Period End Date 06/30/01 Determination Date 07/10/01 Section 5.8(iii) Servicing Fee 157,451.70 Section 5.8(iii) Servicing Fee per $1000 0.14492922 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 175,498,988.17 Section 5.8(vii) Repurchase Amounts for Repurchased Receivable By Seller 0.00 By Servicer 69,086.00 TOTAL 69,086.00 Section 5.8(viii) Realized Net Losses for Collection Period 121,414.39 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 14,748,774.32 Servicing Fee 157,451.70 Administration Fee 1,000.00 Noteholders Distribution Amount 14,198,681.60 Certficateholders Distribution Amount 164,379.22 Deposit to Reserve Account 227,261.80
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION