- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 8 PAGE # 1
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:12
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 $27,780,599.31 $27,780,599.31 $124,829.04 $27,905,428.35 $0.00
A-2 Notes $200,000,000.00 $200,000,000.00 $107,853.92 $954,833.33 $1,062,687.25 $199,892,146.08
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 $831,580,599.31 $27,888,453.23 $3,984,654.04 $31,873,107.27 $803,692,146.08
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $864,184,741.96 $27,888,453.23 $4,149,033.26 $32,037,486.49 $836,296,288.73
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 111.12239724 0.49931616 0.00000000
-----------------------
---------------------------------------------------------
A-2 0.53926960 4.77416665 999.46073040
-----------------------
---------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
-----------------------
---------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
-----------------------
- --------------------------------------------------------------------------------
Notes Totals 26.46465480 3.78122418 762.66098508
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- ----------------------- -----------------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 25.67042239 3.81905140 769.78378110
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 8 PAGE # 2
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:12
per $1000
Section 5.8 (iii) Servicing Fee $720,153.95 0.66287850
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $836,296,288.73
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $53,410.07
TOTAL $53,410.07
Section 5.8 (viii) Realized Net Losses for Collection Period $360,023.37
Section 5.8 (ix) Reserve Account Balance after Disbursement $25,088,888.66
Section 5.8 (x) Specified Reserve Account Balance $25,088,888.66
Section 5.8 (xi) Total Distribution Amount $34,047,484.46
Servicing Fee $720,153.95
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,873,107.27
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $1,288,844.02
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 $27,780,599.31 $124,829.04 $27,905,428.35 111.12239724 0.49931616 111.62171340
A-2 $107,853.92 $954,833.33 $1,062,687.25 0.53926960 4.77416665 5.31343625
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 $27,888,453.23 $3,984,654.04 $31,873,107.27 26.46465480 3.78122418 30.24587898
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,288,844.02
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------