Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
February 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 258,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 195,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 325,000,000.00 246,177,292.85 21,579,251.28 1,189,856.92 22,769,108.20 0.00 0.00 224,598,041.57
A4 283,900,000.00 283,900,000.00 0.00 1,384,012.50 1,384,012.50 0.00 0.00 283,900,000.00
B1 32,889,211.45 24,420,467.93 667,399.52 122,102.34 789,501.86 0.00 0.00 23,753,068.41
TOTALS 1,094,789,211.45 554,497,760.78 22,246,650.800 2,695,971.76 24,942,622.56 0.00 0.00 532,251,109.98
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.588000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.747000 %
A3 757.46859338 66.39769625 3.66109822 70.05879446 691.07089714 A3 5.800000 %
A4 1,000.00000000 .00000000 4.87500000 4.87500000 1,000.00000000 A4 5.850000 %
B1 742.50694539 20.29235395 3.71253474 24.00488869 722.21459144 B1 6.000000 %
TOTALS 506.48814857 20.32048779 2.46254871 22.78303650 486.16766078
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-C
February 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 20
Due Period Beginning Date 01/01/00
Due Period End Date 01/31/00
Determination Date 02/10/00
Section 5.8(iii) Servicing Fee 462,081.47
Section 5.8(iii) Servicing Fee per $1000 0.42207346
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00091342
Section 5.8(vi) Pool Balance at the end of the Collection
Period 532,251,109.98
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 46,476.31
TOTAL 46,476.31
Section 5.8(viii) Realized Net Losses for Collection Period 180,612.43
Section 5.8(ix) Reserve Account Balance after Disbursement 15,967,533.30
Section 5.8(x) Specified Reserve Account Balance 15,967,533.30
Section 5.8(xi) Total Distribution Amount 26,544,156.31
Servicing Fee 462,081.47
Administration Fee 1,000.00
Noteholders Distribution Amount 24,153,120.70
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-C
February 15 2000
Certficateholders Distribution Amount 789,501.86
Deposit to Reserve Account 1,138,452.28
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION