- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 11 PAGE # 1
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/15/99 12:08
CLASS A-1 5.578% MONEY MARKET ASSET BACK
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 $144,848,488.28 $27,358,636.63 $691,535.60 $28,048,374.23 $117,482,049.05
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 $748,648,488.28 $27,358,636.63 $3,596,527.27 $30,953,365.90 $721,282,009.05
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
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 $781,253,630.93 $27,356,838.63 $3,760,906.49 $31,117,745.12 $753,896,792.30
- -----------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- -------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
--------------------------------------------------------
A-2 136.78419315 3.45767800 587.46324825
--------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
--------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
- -------------------------------------------------------------------------------
Notes Totals 25.18108820 3.41291257 684.46825740
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- -------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- -------------------------------------------------------------------------------
TOTALS 25.18108820 3.45178322 693.93770026
- -------------------------------------------------------------------------------
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
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 11 PAGE #2
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 12:06
per $1000
---------
Section 5.8 (iii) Servicing Fee $651,044.69 0.59926565
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $753,896,792.30
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $34,621.49
TOTAL $34,621.49
Section 5.8 (viii) Realized Net Losses for Collection Period $292,002.08
Section 5.8 (ix) Reserve Account Balance after Disbursement $22,616,903.77
Section 5.8 (x) Specified Reserve Account Balance $22,616,903.77
Section 5.8 (xi) Total Distribution Amount $32,546,152.52
Servicing Fee $651,044.89
Administrative Fee $1,000.00
Noteholders' Distribution Amount $30,953,656.90
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $ 776,362.71
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 $27,356.838.63 $691,535.60 $28,048,374.23 136.78419315 3.45767800 140.24187115
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 $27,356,838.63 $3,596,527.27 $30,953,365.90 25.96018090 3.41291257 29.37308347
-----------------------------------------------------------------------------------------------------------------------------
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 $ 776,362.71
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------