- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 7 PAGE # 1
DETERMINATION: 8-Jan-99 Beginning 12/1/98
DISTRIBUTION: 15-Jan-99 Ending 12/31/98
TIME: 2/2/99 11:02
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 $63,276,404.60 $29,483,059.77 $304,479.03 $29,787,538.80 $33,793,344.83
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 $867,176,404.60 $29,483,059.77 $4,193,212.36 $33,676,272.13 $837,693,344.83
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $900,065,616.05 $29,483,059.77 $4,357,658.42 $33,840,718.19 $870,582,556.28
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 114.27542547 1.18015128 130.98195671
-----------------------
-----------------------
--------------------------------------------------------------------
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 27.76444088 3.94878271 788.86274115
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.00000008 1,000.00000000
- ----------------------- -----------------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.00000008 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 26.93035286 3.98036295 795.20564066
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 7 PAGE # 2
DETERMINATION: 8-Jan-99 Beginning 12/1/98
DISTRIBUTION: 15-Jan-99 Ending 12/31/98
TIME: 2/2/99 11:02
per $1000
Section 5.8 (iii) Servicing Fee $750,054.68 0.68511333
Section 5.8 (iv) Administration Fee $1,000.00 0.00091342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $870,582,556.28
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $18,454.91
TOTAL $18,454.91
Section 5.8 (viii) Realized Net Losses for Collection Period $314,175.77
Section 5.8 (ix) Reserve Account Balance after Disbursement $26,117,476.69
Section 5.8 (x) Specified Reserve Account Balance $26,117,476.69
Section 5.8 (xi) Total Distribution Amount $35,771,426.15
Servicing Fee $750,054.68
Administrative Fee $1,000.00
Noteholders' Distribution Amount $33,676,272.13
Certificateholders' Distribution Amount $ 164,446.06
Deposit to Reserve Account $1,179,653.28
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 $29,483,059.77 $304,479.03 $29,787,538.80 114.27542547 1.18015128 115.45557674
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 $29,483,059.77 $4,193,212.36 $33,676,272.13 27.76444088 3.94878271 31.71322359
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,179,653.28
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------