Exhibit 20.1
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 21 PAGE # 1
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:43
CLASS A-1 5.744% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 6.100% ASSET BACKED NOTES
CLASS A-3 6.350% ASSET BACKED NOTES
CLASS A-4 6.500% ASSET BACKED NOTES
CLASS A-5 6.600% ASSET BACKED NOTES
CLASS B-1 6.750% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $200,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $294,000,000.00 $1,177,523.75 $1,177,523.75 $5,985.75 $1,183,509.50 $0.00
A-3 Notes $227,000,000.00 $227,000,000.00 $18,903,511.82 $1,201,208.33 $20,104,720.15 $208,096,488.18
A-4 Notes $133,000,000.00 $133,000,000.00 $0.00 $720,416.67 $720,416.67 $133,000,000.00
A-5 Notes $70,000,000.00 $70,000,000.00 $0.00 $385,000.00 $385,000.00 $70,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $924,000,000.00 $431,177,523.75 $20,081,035.57 $2,312,610.75 $22,393,646.32 $411,096,488.18
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $29,148,275.79 $29,148,275.79 $0.00 $163,959.05 $163,959.05 $29,148,275.79
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $953,148,275.79 $460,325,799.54 $38,984,547.39 $2,476,569.80 $22,557,605.37 $440,244,763.97
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
------------------------------------------------------
A-2 4.00518282 0.02035969 0.00000000
------------------------------------------------------
A-3 83.27538247 5.29166665 916.72461753
------------------------------------------------------
A-4 0.00000000 5.41666669 1,000.00000000
------------------------------------------------------
A-5 0.00000000 5.50000000 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 21.73272248 2.50282549 444.90961924
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.62499995 1,000.00000000
- --------------------------------------------------------------------------------
TOTALS 40.90082139 2.59830486 461.88486634
- --------------------------------------------------------------------------------
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
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1997-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 21 PAGE # 2
DETERMINATION: 10-Mar-99 Beginning 2/1/99
DISTRIBUTION: 15-Mar-99 Ending 2/28/99
TIME: 4/13/99 11:63
Section 5.8 (iii) Servicing Fee $383,604.83 0.40246081
Section 5.8 (iv) Administration Fee $1,000.00 0.00104915
Section 5.8 (vi) Pool Balance at the end of the Collection Period $440,244,763.97
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $102,157.48
TOTAL $102,157.48
Section 5.8 (viii) Realized Net Losses for Collection Period $338,209.02
Section 5.8 (ix) Reserve Account Balance after Disbursement $13,207,342.92
Section 5.8 (x) Specified Reserve Account Balance $13,207,342.92
Section 5.8 (xi) Total Distribution Amount $23,207,052.58
Servicing Fee $383,604.83
Administrative Fee $1,000.00
Noteholders' Distribution Amount $22,393,646.32
Certificateholders' Distribution Amount $163,959.05
Deposit to Reserve Account $264,842.38
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 $1,177,523.75 $5,985.75 $1,183,509.50 4.00518282 0.02035969 4.02554252
A-3 $18,903,511.82 $1,201,208.33 $20,104,720.15 83.27538247 5.29166665 88.56704912
A-4 $0.00 $720,416.67 $720,416.67 0.00000000 5.41666669 5.41666669
A-5 $0.00 $385,000.00 $385,000.00 0.00000000 5.50000000 5.50000000
------------------------------------------------------------------------------------------------------------------------
Total $20,081,035.57 $2,312,610.75 $22,393,646.32 21.73272248 2.50282549 24.23554797
------------------------------------------------------------------------------------------------------------------------
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 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
------------------------------------------------------------------------------------------------------------------------
Total $0.00 $163,959.05 $163,959.05 0.00000000 5.62499995 5.62499995
------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 264,842.38
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------