Page 1
Chase Manhattan Auto Owner Trust 1998-B
Statement to Certificateholders
June 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 97,958,727.91 21,864,392.52 469,385.57 22,333,778.09 0.00 0.00 76,094,335.39
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 1,086,404,142.65 413,362,870.56 21,864,392.52 2,000,631.46 23,865,023.98 0.00 0.00 391,498,478.04
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 305.16737667 68.11337234 1.46226034 69.57563268 237.05400433 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 380.48720023 20.12546866 1.84151678 21.96698544 360.36173158
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
June 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 26
Due Period Beginning Date 05/01/00
Due Period End Date 05/31/00
Determination Date 06/09/00
Section 5.8(iii) Servicing Fee 344,469.06
Section 5.8(iii) Servicing Fee per $1000 0.31707267
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 391,498,478.04
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 70,363.32
TOTAL 70,363.32
Section 5.8(viii) Realized Net Losses for Collection Period 201,790.84
Section 5.8(ix) Reserve Account Balance after Disbursement 11,744,954.34
Section 5.8(x) Specified Reserve Account Balance 11,744,954.34
Section 5.8(xi) Total Distribution Amount 24,889,555.37
Servicing Fee 344,469.06
Administration Fee 1,000.00
Noteholders Distribution Amount 23,700,644.76
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-B
June 15 2000
Certficateholders Distribution Amount 164,379.22
Deposit to Reserve Account 679,062.33