- ------------------------------------------------------------------------------------------------------------------------------------
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
- ------------------------------------------------------------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------------------------
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
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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)
- ------------------------------------------------------------------------------------------------------------------------------------
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)
- ------------------------------------------------------------------------------------------------------------------------------------
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
- ------------------------------------------------------------------------------------------------------------------------------------