Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
May 15 2000
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 321,000,000.00 117,527,324.78 19,568,596.87 563,151.76 20,131,748.63 0.00 0.00 97,958,727.91
A4 282,800,000.00 282,800,000.00 0.00 1,366,866.67 1,366,866.67 0.00 0.00 282,800,000.00
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 1,086,404,142.65 432,931,467.43 19,568,596.87 2,094,397.65 21,662,994.52 0.00 0.00 413,362,870.56
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 366.12873763 60.96136097 1.75436685 62.71572782 305.16737667 A3 5.750000 %
A4 1,000.00000000 0.00000000 4.83333335 4.83333335 1,000.00000000 A4 5.800000 %
B1 1,000.00000000 0.00000000 5.04166669 5.04166669 1,000.00000000 B1 6.050000 %
TOTALS 398.49946298 18.01226275 1.92782554 19.94008829 380.48720023
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: kimberly.k.costa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-B
May 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 25
Due Period Beginning Date 04/01/00
Due Period End Date 04/30/00
Determination Date 05/10/00
Section 5.8(iii) Servicing Fee 360,776.22
Section 5.8(iii) Servicing Fee per $1000 0.33208288
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 413,362,870.56
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 32,888.55
TOTAL 32,888.55
Section 5.8(viii) Realized Net Losses for Collection Period 110,807.92
Section 5.8(ix) Reserve Account Balance after Disbursement 12,400,886.12
Section 5.8(x) Specified Reserve Account Balance 12,400,886.12
Section 5.8(xi) Total Distribution Amount 22,366,129.23
Servicing Fee 360,776.22
Administration Fee 1,000.00
Noteholders Distribution Amount 21,498,615.30
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-B
May 15 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 341,358.49
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION