<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
                                                                               CHASE MANHATTAN AUTO OWNER TRUST
                                                                                        SERIES 1998-B
                                                                               STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 6                                                                                                                    PAGE # 1
DETERMINATION: 9-Oct-98                                                                                             Beginning 9/1/98
DISTRIBUTION: 15-Oct-98                                                                                               Ending 9/30/98
TIME: 10/19/98 14:30
                                                    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
------------------------------------------------------------------------------------------------------------------------------------
<S>               <C>                 <C>                <C>             <C>            <C>               <C>                   
        A-1 Notes     $250,000,000.00     $81,377,006.63   $27,000,306.46    $378,267.45    $27,378,573.91         $54,376,700.17
        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    $885,177,006.63   $27,000,306.46  $4,238,092.45    $31,238,398.91        $858,176,700.17
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------
           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    $917,781,149.28   $27,000,306.46  $4,402,471.67    $31,402,778.13        $890,780,842.82
------------------------------------------------------------------------------------------------------------------------------------

------------------------------------------------------------------------------------------------------------------------------------

                                           FACTOR   INFORMATION   PER   $1,000


                                   PRINCIPAL               INTEREST            END PRINCIPAL
          CLASS                  DISTRIBUTION            DISTRIBUTION             BALANCE
--------------------------------------------------------------------------------------------------
<S>                        <C>                       <C>                     <C>       
            A-1                         108.00122584            1.51306980           217.50680068
                                                                           -----------------------
                                                                           -----------------------
                           -----------------------------------------------------------------------
            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
                                                                           -----------------------
                                                                           -----------------------
--------------------------------------------------------------------------------------------------
       Notes Totals                      25.62185088            4.02172371           814.36392121
--------------------------------------------------------------------------------------------------

--------------------------------------------------------------------------------------------------
           B-1                            0.00000000            5.04166669         1,000.00000000
--------------------------------------------------------------------------------------------------
    Certificate Totals                    0.00000000            5.04166669         1,000.00000000
--------------------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------------------
          TOTALS                         24.85291191            4.05233329           819.93505718
--------------------------------------------------------------------------------------------------






(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>
<TABLE>
------------------------------------------------------------------------------------------------------------------------------------
                                                                                 CHASE MANHATTAN AUTO OWNER TRUST
                                                                                           SERIES 1998-B
                                                                                  STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 6                                                                                                                PAGE     # 2
DETERMINATION: 9-Oct-98                                                                                             Beginning 9/1/98
DISTRIBUTION: 15-Oct-98                                                                                               Ending 9/30/98
TIME: 10/19/98 14:30



                                                                                                             per $1000
Section 5.8 (iii)            Servicing Fee                                                           $764,817.62         0.70398997


Section 5.8 (iv)             Administration Fee                                                        $1,000.00         0.00092047


Section 5.8 (vi)             Pool Balance at the end of the Collection Period                                    $890,780,842.82


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                                               $292,743.69


Section 5.8 (ix)             Reserve Account Balance after Disbursement                                           $26,723,425.28


Section 5.8 (x)              Specified Reserve Account Balance                                                    $26,723,425.28


Section 5.8 (xi)             Total Distribution Amount                                                            $33,501,732.24

                                                     Servicing Fee                                                   $764,817.62
                                                     Administrative Fee                                                $1,000.00
                                                     Noteholders' Distribution Amount                             $31,238,398.91
                                                     Certificateholders' Distribution Amount                        $ 164,379.22
                                                     Deposit to Reserve Account                                    $1,333,136.49









Section 5.8 (xii)            Noteholders' Distributable Amount


------------------------------------------------------------------------------------------------------------------------------------
 Class     Principal             Interest           Total        Prin (per $1000/orig) Int (per $1000/orig)   Total (per $1000/orig)
------------------------------------------------------------------------------------------------------------------------------------
<S>      <C>                <C>            <C>                <C>                <C>                    <C>      
  A-1        $27,000,306.46    $378,267.45      $27,378,573.91       108.00122584           1.51306980               109.51429564
  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       $27,000,306.46  $4,238,092.45      $31,238,398.91        25.62185088           4.02172371                29.64357460
------------------------------------------------------------------------------------------------------------------------------------





Section 5.8 (xiii)           Certificateholders' Distributable Amount


------------------------------------------------------------------------------------------------------------------------------------
Class       Principal           Interest             Total        Prin (per $1000/orig) Int (per $1000/orig)  Total (per $1000/orig)
------------------------------------------------------------------------------------------------------------------------------------
<S>       <C>              <C>                 <C>              <C>                    <C>                   <C>       
 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                                     $ 1,333,136.49


(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
------------------------------------------------------------------------------------------------------------------------------------
</TABLE>