CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------------------------
PERIOD 13 PAGE #1
DETERMINATION: 09-Jul-1999 Beginning 6/1/1999
DISTRIBUTION: 15-Jul-1999 Ending 6/30/1999
TIME: 7/27/1999 19:56
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 $ 90,611,676.92 $26,955,902.94 $ 434,911.77 $27,390,814.71 $ 63,855,672.98
A-3 Notes $ 325,000,000.00 $325,000,000.00 $ 0.00 $1,670,833.33 $ 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 $ 1,384,012.06 $283,800,000.00
- -----------------------------------------------------------------------------------------------------------------------------
NOTE TOTALS $1,061,900,000.00 $699,711,676.92 $26,955,902.84 $3,359,757.80 $30,345,660.54 $672,766,672.98
- -----------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------
B-1 $ 32,889,211.45 $ 29,666,889.06 $ 833,687.72 $ 148,334.45 $ 982,022.17 $ 28,633,201.34
- -----------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $ 32,889,211.45 $ 29,666,889.06 $ 833,687.72 $ 148,334.45 $ 982,022.17 $ 28,833,201.34
- -----------------------------------------------------------------------------------------------------------------------------
TOTALS $1,094,789,211.45 $729,378,464.98 $27,789,590.66 $3,538,092.05 $31,327,682.71 $701,688,874.32
- -----------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- -------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-----------------------
-----------------------------------------------------------------
A-2 138.23539969 2.23031677 327.46498984
-----------------------
-----------------------------------------------------------------
A-3 0.00000000 4.83333332 1,000.00000000
-----------------------
-----------------------------------------------------------------
A-4 0.00000000 4.87500000 1,000.00000000
-----------------------
- -------------------------------------------------------------------------------
Notes Totals 25.38459642 3.19216273 633.53957339
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
B-1 25.34836450 4.51012485 876.67657778
- -------------------------------------------------------------------------------
Certificate Totals 25.34836450 4.51012485 876.67657778
- -------------------------------------------------------------------------------
TOTALS 25.38350796 3.23175641 640.84379621
- -------------------------------------------------------------------------------
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
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- -------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1998-C
STATEMENT TO CERTIFICATEHOLDERS
- -----------------------------------------------------------------------------------------------------------
PERIOD 13 PAGE #2
DETERMINATION: 09-Jul-1999 Beginning 6/1/1999
DISTRIBUTION: 15-Jul-1999 Ending 6/30/1999
TIME: 7/27/1999 19:56
per $1000
----------
Section 5.8 (iii) Servicing Fee $ 607,815.39 0.55518942
Section 5.8 (iv) Administration Fee $ 1,000.00 0.00081342
Section 5.8 (vi) Pool Balance at the end of the Collection Period $701,588,874.32
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $ 0.00
By Servicer $ 22,742.29
TOTAL $ 22,742.29
Section 5.8 (viii) Realized Net Losses for Collection Period $ 197,959.97
Section 5.8 (ix) Reserve Account Balance after Disbursement $ 21,047,666.23
Section 5.8 (x) Specified Reserve Account Balance $ 21,047,666.23
Section 5.8 (xi) Total Distribution Amount $ 33,369,408.38
Servicing Fee $ 607,815.39
Administrative Fee $ 1,000.00
Noteholders' Distribution Amount $ 30,345,660.54
Certificateholders' Distribution Amount $ 982,022.17
Deposit to Reserve Account $ 1,432,910.28
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 $26,955,902.94 $ 434,911.77 $27,390,814.71 138.23539969 2.23031677 140.46571648
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 4.87580000
--------------------------------------------------------------------------------------------------------------------------------
Total $26,956,902.94 $3,389,757.60 $30,346,660.54 25.38459642 3.19216273 28.57876816
--------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiii) Certificateholders' Distributable Amount
--------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total rin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
--------------------------------------------------------------------------------------------------------------------------------
B-1 $833,687.72 $148,334.45 $982,022.17 25.34836450 4.51012486 29.85848936
--------------------------------------------------------------------------------------------------------------------------------
Total $833,687.72 $148,334.45 $982,022.17 25.34836450 4.51012486 29.85848936
--------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Fund Transfer Amount $1,432,910.28
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ----------------------------------------------------------------------------------------------------------------------------------