CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 2 PAGE # 1
DETERMINATION: 10-Jun-98 Beginning 5/1/98
DISTRIBUTION: 15-Jun-98 Ending 5/31/98
TIME: 6/16/98 10:29
CLASS A-1 5.578% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.729% ASSET BACKED NOTES
CLASS A-3 5.750% ASSET BACKED NOTES
CLASS A-4 5.800% ASSET BACKED NOTES
CLASS B-1 6.050% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
A-1 Notes $250,000,000.00 $206,523,298.87 $33,493,697.73 $991,988.77 $34,485,686.50 $173,029,601.14
A-2 Notes $200,000,000.00 $200,000,000.00 $0.00 $954,833.33 $954,833.33 $200,000,000.00
A-3 Notes $321,000,000.00 $321,000,000.00 $0.00 $1,538,125.00 $1,538,125.00 $321,000,000.00
A-4 Notes $282,800,000.00 $282,800,000.00 $0.00 $1,366,866.67 $1,366,866.67 $282,800,000.00
NOTE TOTALS $1,053,800,000.00 $1,010,323,298.87 $33,493,697.73 $4,851,813.77 $38,345,511.50 $976,829,601.14
B-1 $32,604,142.65 $32,604,142.65 $0.00 $164,379.22 $164,379.22 $32,604,142.65
CERT TOTALS $32,604,142.65 $32,604,142.65 $0.00 $164,379.22 $164,379.22 $32,604,142.65
TOTALS $1,086,404,142.65 $1,042,927,441.52 $33,493,697.73 $5,016,192.99 $38,509,890.72 $1,009,433,743.79
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 133.97479092 3.96795508 692.11840456
A-2 0.00000000 4.77416665 1,000.00000000
A-3 0.00000000 4.79166667 1,000.00000000
A-4 0.00000000 4.83333335 1,000.00000000
Totals 31.78373290 4.60411252 926.95919638
B-1 0.00000000 5.04166669 1,000.00000000
Totals 0.00000000 5.04166669 1,000.00000000
TOTALS 30.82986930 4.61724398 929.15122850
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 2 PAGE # 2
DETERMINATION: 10-Jun-98 Beginning 5/1/98
DISTRIBUTION: 15-Jun-98 Ending 5/31/98
TIME: 6/16/98 10:29
per $1000
Section 5.8 (iii) Servicing Fee $869,106.20 0.79998425
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $1,009,433,743.79
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii) Realized Net Losses for Collection Period $6,201.40
Section 5.8 (ix) Reserve Account Balance after Disbursement $20,465,518.40
Section 5.8 (x) Specified Reserve Account Balance $30,283,012.31
Section 5.8 (xi) Total Distribution Amount $41,123,353.89
Servicing Fee $869,106.20
Administrative Fee $1,000.00
Noteholders' Distribution Amount $38,345,511.50
Certificateholders' Distribution Amount $164,379.22
Deposit to Reserve Account $1,743,356.97
Section 5.8 (xii) Noteholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
A-1 $33,493,697.73 $991,988.77 $34,485,686.50 133.97479092 3.96795508 137.94274600
A-2 $0.00 $954,833.33 $954,833.33 0.00000000 4.77416665 4.77416665
A-3 $0.00 $1,538,125.00 $1,538,125.00 0.00000000 4.79166667 4.79166667
A-4 $0.00 $1,366,866.67 $1,366,866.67 0.00000000 4.83333335 4.83333335
Total $33,493,697.73 $4,851,813.77 $38,345,511.50 31.78373290 4.60411252 36.38784542
Section 5.8 (xiii) Certificateholders' Distributable Amount
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
B-1 $0.00 $164,379.22 $164,379.22 0.00000000 5.04166669 5.04166669
Total $0.00 $164,379.22 $164,379.22 0.00000000 5.04166669 5.04166669
Section 5.8 (xiv) Reserve Fund Transfer Amount $1,743,356.97
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK