CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 12 PAGE # 1
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/29/99 3:26
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 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $195,000,000.00 $116,447,553.43 $25,635,977.51 $557,686.74 $26,193,664.25 $90,811,575.92
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 $725,347,553.43 $25,635,977.51 $3,512,532.57 $29,148,510.08 $699,711,575.92
B-1 $32,889,211.45 $30,459,754.34 $792,865.28 $152,298.77 $945,164.05 $29,666,889.06
CERTIFICATE TOTALS $32,889,211.45 $30,459,754.34 $792,865.28 $152,298.77 $945,164.05 $29,666,889.06
TOTALS $1,094,789,211.45 $755,807,307.77 $26,428,842.79 $3,664,831.34 $30,093,674.13 $729,378,464.98
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A-1 0.00000000 0.00000000 0.00000000
A-2 131.46655133 2.85993200 465.70038933
A-3 0.00000000 4.83333332 1,000.00000000
A-4 0.00000000 4.87500000 1,000.00000000
Notes Totals 24.14161174 3.30778093 658.92416981
B-1 24.10715384 4.63066043 902.02494229
Certificate Totals 24.10715384 4.63066043 902.02494229
TOTALS 24.14057657 3.34752234 666.22730417
IF THERE ARE ANY QUESTIONS OR COMMENTS, PLEASE CONTACT THE ADMINISTRATOR
LISTED BELOW
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 12 PAGE # 2
DETERMINATION: 10-Jun-1999 Beginning 5/1/99
DISTRIBUTION: 15-Jun-1999 Ending 5/31/99
TIME: 6/29/99 3:26
per $1000
Section 5.8 (iii) Servicing Fee $629,839.42 0.57530656
Section 5.8 (iv) Administration Fee $1,000.00 0.00091342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $729,378,464.98
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $34,757.92
TOTAL $34,757.92
Section 5.8 (viii) Realized Net Losses for Collection Period $233,216.50
Section 5.8 (ix) Reserve Account Balance after Disbursement $21,881,353.95
Section 5.8 (x) Specified Reserve Account Balance $21,881,353.95
Section 5.8 (xi) Total Distribution Amount $31,513,018.83
Servicing Fee $629,839.42
Administrative Fee $1,000.00
Noteholders' Distribution Amount $29,148,510.08
Certificateholders' Distribution Amount $945,164.05
Deposit to Reserve Account $788,505.28
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 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-2 $25,635,977.51 $557,686.74 $26,193,664.25 131.46655133 2.85993200 134.32648333
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 $25,635,977.51 $3,512,532.57 $29,148,510.08 24.14161174 3.30778093 27.44939267
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 $792,865.28 $152,298.77 $945,164.05 24.10715384 4.63066043 28.73781427
Total $792,865.28 $152,298.77 $945,164.05 24.10715384 4.63066043 28.73781427
Section 5.8 (xiv) Reserve Fund Transfer Amount $788,505.28