Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
April 17 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 325,000,000.00 202,668,211.24 23,780,516.22 979,563.02 24,760,079.24 0.00 0.00 178,887,695.02
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 23,074,826.24 735,479.88 115,374.13 850,854.01 0.00 0.00 22,339,346.36
TOTALS 1,094,789,211.45 509,643,037.48 24,515,996.100 2,478,949.65 26,994,945.75 0.00 0.00 485,127,041.38
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
A1 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.588000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.747000 %
A3 623.59449612 73.17081914 3.01404006 76.18485920 550.42367698 A3 5.800000 %
A4 1,000.00000000 .00000000 4.87500000 4.87500000 1,000.00000000 A4 5.850000 %
B1 701.59256555 22.36234460 3.50796279 25.87030739 679.23022095 B1 6.000000 %
TOTALS 465.51704397 22.39334828 2.26431684 24.65766512 443.12369569
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: kimberly.k.costa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1998-C
April 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 22
Due Period Beginning Date 03/01/00
Due Period End Date 03/31/00
Determination Date 04/10/00
Section 5.8(iii) Servicing Fee 424,702.53
Section 5.8(iii) Servicing Fee per $1000 0.38793087
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 485,127,041.38
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 25,912.71
TOTAL 25,912.71
Section 5.8(viii) Realized Net Losses for Collection Period 156,587.29
Section 5.8(ix) Reserve Account Balance after Disbursement 14,553,811.24
Section 5.8(x) Specified Reserve Account Balance 14,553,811.24
Section 5.8(xi) Total Distribution Amount 28,167,217.24
Servicing Fee 424,702.53
Administration Fee 1,000.00
Noteholders Distribution Amount 26,144,091.74
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1998-C
April 17 2000
Certficateholders Distribution Amount 850,854.01
Deposit to Reserve Account 746,568.96
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION