Page 1
Chase Manhattan Auto Owner Trust 1998-C
Statement to Certificateholders
November 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 58,658,010.95 18,914,503.49 283,513.72 19,198,017.21 0.00 0.00 39,743,507.46
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 18,620,902.52 584,984.64 93,104.51 678,089.15 0.00 0.00 18,035,917.88
TOTALS 1,094,789,211.45 361,178,913.47 19,499,488.13 1,760,630.73 21,260,118.86 0.00 0.00 341,679,425.34
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%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.747000%
A3 180.48618754 58.19847228 0.87234991 59.07082218 122.28771526 A3 5.800000%
A4 1,000.00000000 0.00000000 4.87500000 4.87500000 1,000.00000000 A4 5.850000%
B1 566.17053736 17.78652069 2.83085261 20.61737330 548.38401667 B1 6.000000%
TOTALS 329.90726406 17.81118039 1.60819152 19.41937191 312.09608367
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
November 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 29
Due Period Beginning Date 10/01/00
Due Period End Date 10/31/00
Determination Date 11/10/00
Section 5.8(iii) Servicing Fee 300,982.43
Section 5.8(iii) Servicing Fee per $1000 0.27492272
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 341,679,425.34
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 71,169.93
TOTAL 71,169.93
Section 5.8(viii) Realized Net Losses for Collection Period 187,991.24
Section 5.8(ix) Reserve Account Balance after Disbursement 10,250,382.76
Section 5.8(x) Specified Reserve Account Balance 10,250,382.76
Section 5.8(xi) Total Distribution Amount 22,070,190.39
Servicing Fee 300,982.43
Administration Fee 1,000.00
Noteholders Distribution Amount 20,582,029.71
Certficateholders Distribution Amount 678,089.15
Deposit to Reserve Account 508,089.10
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION