CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 14 PAGE # 1
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/29/99 1:55
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 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $200,000,000.00 $59,359,709.59 $24,747,480.17 $283,393.15 $25,030,873.32 $34,612,229.42
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 $663,159,709.59 $24,747,480.17 $3,188,384.82 $27,935,864.99 $638,412,229.42
B-1 $32,604,142.65 $32,604,142.65 $0.00 $164,379.22 $164,379.22 $32,604,142.65
CERTIFICATE 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 $695,763,852.24 $24,747,480.17 $3,352,764.04 $28,100,244.21 $671,016,372.07
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 0.00000000 0.00000000 0.00000000
A-2 123.73740085 1.41696575 173.06114710
A-3 0.00000000 4.79166667 1,000.00000000
A-4 0.00000000 4.83333335 1,000.00000000
Notes Totals 23.48403888 3.02560716 605.81915868
B-1 0.00000000 5.04166669 1,000.00000000
Certificate Totals 0.00000000 5.04166669 1,000.00000000
TOTALS 22.77925792 3.08611124 617.64894456
IF THERE ARE ANY QUESTIONS OR COMMENTS, PLEASE CONTACT THE ADMINISTRATOR
LISTED BELOW
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 14 PAGE # 2
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/29/99 2:26
per $1000
Section 5.8 (iii) Servicing Fee $579,803.21 0.53369017
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $671,016,372.07
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $28,184.33
TOTAL $28,184.33
Section 5.8 (viii) Realized Net Losses for Collection Period $109,977.64
Section 5.8 (ix) Reserve Account Balance after Disbursement $20,130,491.16
Section 5.8 (x) Specified Reserve Account Balance $20,130,491.16
Section 5.8 (xi) Total Distribution Amount $29,599,746.88
Servicing Fee $579,803.21
Administrative Fee $1,000.00
Noteholders' Distribution Amount $27,935,864.99
Certificateholders' Distribution Amount $164,379.22
Deposit to Reserve Account $918,699.46
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 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $24,747,480.17 $283,393.15 $25,030,873.32 123.73740085 1.41696575 125.15436660
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 $24,747,480.17 $3,188,384.82 $27,935,864.99 23.48403888 3.02560716 26.50964603
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 $918,699.46