- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 4 PAGE # 1
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 14:37
CLASS A-1 5.588% ASSET BACKED NOTES
CLASS A-2 5.747% ASSET BACKED NOTES
CLASS A-3 5.800% ASSET BACKED NOTES
CLASS A-4 5.850% ASSET BACKED NOTES
CLASS B-1 6.000% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $258,000,000.00 $148,022,937.14 $28,475,290.10 $689,293.48 $29,164,583.58 $119,547,647.04
A-2 Notes $195,000,000.00 $195,000,000.00 $0.00 $933,887.50 $933,887.50 $195,000,000.00
A-3 Notes $325,000,000.00 $325,000,000.00 $0.00 $1,570,833.33 $1,570,833.33 $325,000,000.00
A-4 Notes $283,900,000.00 $283,900,000.00 $0.00 $1,384,012.50 $1,384,012.50 $283,900,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $1,061,900,000.00 $951,922,937.14 $28,475,290.10 $4,578,026.81 $33,053,316.91 $923,447,647.04
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $32,889,211.45 $32,889,211.45 $0.00 $164,446.06 $164,446.06 $32,889,211.45
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $32,889,211.45 $32,889,211.45 $0.00 $164,446.06 $164,446.06 $32,889,211.45
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $1,094,789,211.45 $984,812,148.59 $28,475,290.10 $4,742,472.87 $33,217,762.97 $956,336,858.49
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------------------------
A-1 110.36934147 2.67168016 463.36297302
-----------------------
-----------------------
-----------------------------------------------------------------------
A-2 0.00000000 4.78916667 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-3 0.00000000 4.83333332 1,000.00000000
-----------------------
-----------------------
-----------------------------------------------------------------------
A-4 0.00000000 4.87500000 1,000.00000000
-----------------------
-----------------------
- --------------------------------------------------------------------------------------------------
Notes Totals 26.81541586 4.31116566 869.61827577
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
B-1 0.00000000 5.00000008 1,000.00000000
- --------------------------- -----------------------
- --------------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.00000008 1,000.00000000
- --------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------------------------
TOTALS 26.00983806 4.33185934 873.53515041
- --------------------------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 4 PAGE # 2
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 14:37
per $1000
Section 5.8 (iii) Servicing Fee $820,676.79 0.74962082
Section 5.8 (iv) Administration Fee $1,000.00 0.00091342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $956,336,858.49
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $0.00
TOTAL $0.00
Section 5.8 (viii) Realized Net Losses for Collection Period $86,754.66
Section 5.8 (ix) Reserve Account Balance after Disbursement $25,012,514.20
Section 5.8 (x) Specified Reserve Account Balance $28,690,105.75
Section 5.8 (xi) Total Distribution Amount $35,602,079.08
Servicing Fee $820,676.79
Administrative Fee $1,000.00
Noteholders' Distribution Amount $33,053,316.91
Certificateholders' Distribution Amount $ 164,446.06
Deposit to Reserve Account $1,562,639.32
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 $28,475,290.10 $689,293.48 $29,164,583.58 110.36934147 2.67168016 113.04102163
A-2 $0.00 $933,887.50 $933,887.50 0.00000000 4.78916667 4.78916667
A-3 $0.00 $1,570,833.33 $1,570,833.33 0.00000000 4.83333332 4.83333332
A-4 $0.00 $1,384,012.50 $1,384,012.50 0.00000000 4.87500000 4.87500000
- ------------------------------------------------------------------------------------------------------------------------------------
Total $28,475,290.10 $4,578,026.81 $33,053,316.91 26.81541586 4.31116566 31.12658151
- ------------------------------------------------------------------------------------------------------------------------------------
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 $164,446.06 $164,446.06 0.00000000 5.00000008 5.00000008
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total $0.00 $164,446.06 $164,446.06 0.00000000 5.00000008 5.00000008
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $ 1,562,639.32
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------