- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 12 PAGE # 1
DETERMINATION: 9-Apr-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:44
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 $117,492,649.65 $30,772,568.77 $560,929.49 $31,333,498.26 $86,720,080.88
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 $721,292,649.65 $30,772,568.77 $3,465,921.16 $34,238,489.93 $690,520,080.88
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
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 $753,896,792.30 $30,772,568.77 $3,630,300.38 $34,402,869.15 $723,124,223.53
- -----------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- -------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
--------------------------------------------------------
A-2 153.86284385 2.80464745 433.60040440
--------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
--------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
- -------------------------------------------------------------------------------
Notes Totals 29.20152664 3.28897434 655.26673076
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- -------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- -------------------------------------------------------------------------------
TOTALS 28.32515780 3.34157450 665.61254246
- -------------------------------------------------------------------------------
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 12 PAGE #2
DETERMINATION: 9-Apr-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:44
per $1000
---------
Section 5.8 (iii) Servicing Fee $628,247.33 0.57828142
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $723,124,223.53
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $32,450.09
TOTAL $32,450.09
Section 5.8 (viii) Realized Net Losses for Collection Period $397,687.50
Section 5.8 (ix) Reserve Account Balance after Disbursement $21,693,726.71
Section 5.8 (x) Specified Reserve Account Balance $21,693,726.71
Section 5.8 (xi) Total Distribution Amount $36,323,055.46
Servicing Fee $628,247.33
Administrative Fee $1,000.00
Noteholders' Distribution Amount $34,238,489.93
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $1,290,938.98
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 $30,772,568.77 $560,929.49 $31,333,498.26 153.86284385 2.80464745 156.66749130
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 $30,772,568.77 $3,465,921.16 $34,238,489.93 29.20152664 3.28897434 32.49050098
-----------------------------------------------------------------------------------------------------------------------------
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 $ 1,290,938.98
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------