- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 10 PAGE # 1
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 17:24
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 $171,270,934.90 $26,421,446.62 $817,675.99 $27,239,122.61 $144,849,488.28
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 $775,070,934.90 $26,421,446.62 $3,722,667.66 $30,144,114.28 $748,649,488.28
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $807,675,077.55 $26,421,446.62 $3,887,046.88 $30,308,493.50 $781,253,630.93
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------
A-2 132.10723310 4.08837995 724.24744140
-----------------------
A-3 0.00000000 4.79166667 1,000.00000000
-----------------------
A-4 0.00000000 4.83333335 1,000.00000000
-----------------------
- --------------------------------------------------------------------------------
Notes Totals 25.07254377 3.53261308 710.42843830
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- -------------------- -----------------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 24.32009009 3.57790138 719.11878854
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 10 PAGE # 2
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 17:24
per $1000
Section 5.8 (iii) Servicing Fee $673,062.56 0.61953239
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $781,253,630.93
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $37,412.09
TOTAL $37,412.09
Section 5.8 (viii) Realized Net Losses for Collection Period $275,019.20
Section 5.8 (ix) Reserve Account Balance after Disbursement $23,437,608.93
Section 5.8 (x) Specified Reserve Account Balance $23,437,608.93
Section 5.8 (xi) Total Distribution Amount $32,307,947.59
Servicing Fee $673,062.56
Administrative Fee $1,000.00
Noteholders' Distribution Amount $30,144,114.28
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $1,325,391.53
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 $26,421,446.62 $817,675.99 $27,239,122.61 132.10723310 4.08837995 136.19561305
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 $26,421,446.62 $3,722,667.66 $30,144,114.28 25.07254377 3.53261308 28.60515684
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,325,391.53
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------