CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 15 PAGE #1
DETERMINATION: 09-Jul-1999 Beginning 6/1/99
DISTRIBUTION: 15-Jul-1999 Ending 6/30/99
TIME: 7/22/99 17:30
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 $ 34,612,229.42 $28,102,080.67 $ 165,244.55 $28,267,325.22 $ 6,510,148.75
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 $638,412,229.42 $28,102,080.67 $3,070,236.22 $31,172,316.89 $610,310,148.75
- -----------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------
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 $671,016,372.07 $28,102,080.67 $3,234,615.44 $31,336,696.11 $642,914,291.40
- -----------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
----------------------
-------------------------------------------------------------------
A-2 140.51040335 0.82622275 32.55074375
----------------------
-------------------------------------------------------------------
A-3 0.00000000 4.79166667 1,000.00000000
----------------------
-------------------------------------------------------------------
A-4 0.00000000 4.83333335 1,000.00000000
----------------------
- ------------------------------------------------------------------------------------------
Notes Totals 26.66737585 2.91349043 579.15178283
- ------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------
B-1 0.00000000 5.04166669 1,000.00000000
- ------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.04166669 1,000.00000000
- ------------------------------------------------------------------------------------------
TOTALS 25.86705957 2.97735927 591.78188499
- ------------------------------------------------------------------------------------------
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 1998-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 15 PAGE #2
DETERMINATION: 09-Jul-1999 Beginning 6/1/99
DISTRIBUTION: 15-Jul-1999 Ending 6/30/99
TIME: 7/22/99 17:30
per $1000
----------
Section 5.8 (iii) Servicing Fee $ 559,180.31 0.51470745
Section 5.8 (iv) Administration Fee $ 1,000.00 0.00092047
Section 5.8 (vi) Pool Balance at the end of the Collection Period $642,914,291.40
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $ 0.00
By Servicer $ 48,337.44
TOTAL $ 48,337.44
Section 5.8 (viii) Realized Net Losses for Collection Period $ 215,415.71
Section 5.8 (ix) Reserve Account Balance after Disbursement $ 19,287,428.74
Section 5.8 (x) Specified Reserve Account Balance $ 19,287,428.74
Section 5.8 (xi) Total Distribution Amount $ 33,234,346.50
Servicing Fee $ 559,180.31
Administrative Fee $ 1,000.00
Noteholders' Distribution Amount $ 31,172,316.89
Certificateholders' Distribution Amount $ 164,379.22
Deposit to Reserve Account $ 1,337,470.08
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 $28,102,080.67 $ 165,244.55 $28,267,325.22 140.51040335 0.82622275 141.33662610
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 $28,102,080.67 $3,070,236.22 $31,172,316.89 26.66737585 2.91349043 29.58086628
- -----------------------------------------------------------------------------------------------------------------------------------
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 $1,337,470.08
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------