- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 13 PAGE # 1
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 19:08
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 $86,720,080.88 $27,360,371.29 $414,016.12 $27,774,387.41 $59,359,709.59
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 $690,520,080.88 $27,360,371.29 $3,319,007.79 $30,679,379.08 $663,159,709.59
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $723,124,223.53 $27,360,371.29 $3,483,387.01 $30,843,758.30 $695,763,852.24
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- -----------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------------------------------------
A-2 136.80185645 2.07008060 296.79854795
------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
- -----------------------------------------------------------------------------
Notes Totals 25.96353320 3.14956139 629.30319756
- -----------------------------------------------------------------------------
- -----------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- -----------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- -----------------------------------------------------------------------------
TOTALS 25.18433999 3.20634548 640.42820248
- -----------------------------------------------------------------------------
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 13 PAGE #2
DETERMINATION: 10-May-99 Beginning 4/1/99
DISTRIBUTION: 17-May-99 Ending 4/30/99
TIME: 6/8/99 19:08
per $1000
---------
Section 5.8 (iii) Servicing Fee $602,603.52 0.55467712
Section 5.8 (iv) Administration Fee $1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $695,763,852.24
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $30,790.87
TOTAL $30,790.87
Section 5.8 (viii) Realized Net Losses for Collection Period $235,609.89
Section 5.8 (ix) Reserve Account Balance after Disbursement $20,872,915.57
Section 5.8 (x) Specified Reserve Account Balance $20,872,915.57
Section 5.8 (xi) Total Distribution Amount $32,626,175.21
Servicing Fee $602,603.52
Administrative Fee $1,000.00
Noteholders' Distribution Amount $30,679,379.08
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $1,178,813.39
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 $27,360,371.29 $414,016.12 $27,774,387.41 136.80185645 2.07008060 138.87193705
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 $27,360,371.29 $3,319,007.79 $30,679,379.08 25.96353320 3.14956139 29.11309459
-----------------------------------------------------------------------------------------------------------------------------
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 $ 1,178,813.39
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------