- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 8 PAGE # 1
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 17:30
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 $33,793,344.83 $27,473,275.36 $167,855.30 $27,641,130.66 $6,320,069.47
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 $837,693,344.83 $27,473,275.36 $4,056,588.63 $31,529,863.99 $810,220,069.47
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 $870,582,556.28 $27,473,275.36 $4,221,034.69 $31,694,310.05 $843,109,280.92
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 106.48556341 0.65060194 24.49639329
--------------------
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 25.87181030 3.82012302 762.99093085
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 0.00000000 5.00000008 1,000.00000000
- ------------------- -----------------
- --------------------------------------------------------------------------------
Certificate Totals 0.00000000 5.00000008 1,000.00000000
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 25.09457992 3.85556840 770.11106074
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 8 PAGE # 2
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 17:30
per $1000
Section 5.8 (iii) Servicing Fee $725,485.46 0.66267136
Section 5.8 (iv) Administration Fee $1,000.00 0.00091342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $843,109,280.92
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $19,963.40
TOTAL $19,963.40
Section 5.8 (viii) Realized Net Losses for Collection Period $336,780.59
Section 5.8 (ix) Reserve Account Balance after Disbursement $25,293,278.43
Section 5.8 (x) Specified Reserve Account Balance $25,293,278.43
Section 5.8 (xi) Total Distribution Amount $33,799,491.54
Servicing Fee $725,485.46
Administrative Fee $1,000.00
Noteholders' Distribution Amount $31,529,863.99
Certificateholders' Distribution Amount $ 164,446.06
Deposit to Reserve Account $1,378,696.03
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 $27,473,275.36 $167,855.30 $27,641,130.66 106.48556341 0.65060194 107.13616535
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 $27,473,275.36 $4,056,588.63 $31,529,863.99 25.87181030 3.82012302 29.69193332
- ------------------------------------------------------------------------------------------------------------------------------------
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 $ 1,378,696.03
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------