Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
July 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
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
A2 195,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 325,000,000.00 136,183,778.66 20,448,122.54 658,221.60 21,106,344.14 0.00 0.00 115,735,656.12
A3 325,000,000.00 136,183,778.66 20,448,122.54 658,221.60 21,106,344.14 0.00 0.00 115,735,656.12
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
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 21,018,606.68 632,416.16 105,093.03 737,509.19 0.00 0.00 20,386,190.52
B1 32,889,211.45 21,018,606.68 632,416.16 105,093.03 737,509.19 0.00 0.00 20,386,190.52
TOTALS 2,189,578,422.90 882,204,770.68 42,161,077.40 4,294,654.26 46,455,731.66 0.00 0.00 840,043,693.28
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.588000 %
A1 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.588000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.747000 %
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.747000 %
A3 419.02701126 62.91730012 2.02529723 64.94259735 356.10971114 A3 5.800000 %
A3 419.02701126 62.91730012 2.02529723 64.94259735 356.10971114 A3 5.800000 %
A4 1,000.00000000 0.00000000 4.87500000 4.87500000 1,000.00000000 A4 5.850000 %
A4 1,000.00000000 0.00000000 4.87500000 4.87500000 1,000.00000000 A4 5.850000 %
B1 639.07298939 19.22868114 3.19536484 22.42404599 619.84430825 B1 6.000000 %
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
July 17 2000
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
B1 639.07298939 19.22868114 3.19536484 22.42404599 619.84430825 B1 6.000000 %
TOTALS 402.91078933 19.25534019 1.96140692 21.21674710 383.65544915
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
Chase Manhattan Auto Owner Trust 1998-C
July 17 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 25
Due Period Beginning Date 06/01/00
Due Period End Date 06/30/00
Determination Date 07/10/00
Section 5.8(iii) Servicing Fee 367,585.32
Section 5.8(iii) Servicing Fee per $1000 0.33575899
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 420,021,846.64
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 77,808.40
TOTAL 77,808.40
Section 5.8(viii) Realized Net Losses for Collection Period 233,057.39
Section 5.8(ix) Reserve Account Balance after Disbursement 12,600,655.40
Section 5.8(x) Specified Reserve Account Balance 12,600,655.40
Section 5.8(xi) Total Distribution Amount 24,131,524.00
Servicing Fee 367,585.32
Administration Fee 1,000.00
Noteholders Distribution Amount 22,490,356.64
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Owner Trust 1998-C
July 17 2000
Certficateholders Distribution Amount 737,509.19
Deposit to Reserve Account 535,072.85
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION