- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 6 PAGE # 1
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:19
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 $92,473,555.27 $29,197,150.67 $416,264.57 $29,613,415.24 $63,276,404.60
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 $896,373,555.27 $29,197,150.67 $4,304,997.90 $33,502,148.57 $867,176,404.60
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $929,262,766.72 $29,197,150.67 $4,469,443.96 $33,666,594.63 $900,065,616.05
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- ----------------------------------------------------------------------------------------------
A-1 113.16725066 1.61342857 245.25738217
-----------------------
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 27.49519792 4.05405208 816.62718203
- ----------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------
B-1 0.00000000 5.00000008 1,000.00000000
- ----------------------- -----------------------
- ----------------------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.00000008 1,000.00000000
- ----------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------
TOTALS 26.66919839 4.08246986 822.13599352
- ----------------------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 6 PAGE # 2
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/6/99 14:19
per $1000
Section 5.8 (iii) Servicing Fee $774,385.64 0.70733766
Section 5.8 (iv) Administration Fee $1,000.00 0.00091342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $900,065,616.05
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 $237,094.15
Section 5.8 (ix) Reserve Account Balance after Disbursement $27,001,968.48
Section 5.8 (x) Specified Reserve Account Balance $27,001,968.48
Section 5.8 (xi) Total Distribution Amount $35,872,052.71
Servicing Fee $774,385.64
Administrative Fee $1,000.00
Noteholders' Distribution Amount $33,502,148.57
Certificateholders' Distribution Amount $ 164,446.06
Deposit to Reserve Account $1,430,072.44
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 $29,197,150.67 $416,264.57 $29,613,415.24 113.16725066 1.61342857 114.78067922
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 $29,197,150.67 $4,304,997.90 $33,502,148.57 27.49519792 4.05405208 31.54925000
--------------------------------------------------------------------------------------------------------------------------------
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 $ 1,430,072.44
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------