- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 22 PAGE # 1
DETERMINATION: 09-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:22
CLASS A-1 5.489% MONEY MARKET ASSET BACKED NOTES
CLASS A-2 5.750% ASSET BACKED NOTES
CLASS A-3 5.950% ASSET BACKED NOTES
CLASS A-4 6.150% ASSET BACKED NOTES
CLASS B-1 6.250% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
- ------------------------------------------------------------------------------------------------------------------------------------
A-1 Notes $225,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-2 Notes $239,000,000.00 $0.00 $0.00 $0.00 $0.00 $0.00
A-3 Notes $324,000,000.00 $260,495,321.76 $21,107,682.18 $1,291,622.64 $22,399,304.82 $239,387,639.58
A-4 Notes $178,000,000.00 $178,000,000.00 $0.00 $912,250.00 $912,250.00 $178,000,000.00
- ------------------------------------------------------------------------------------------------------------------------------------
NOTES TOTALS $966,000,000.00 $438,495,321.76 $21,107,682.18 $2,203,872.64 $23,311,554.82 $417,387,639.58
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $30,938,845.63 $21,261,193.39 $675,271.57 $110,735.38 $786,006.95 $20,585,921.82
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $30,938,845.63 $21,261,193.39 $675,271.57 $110,735.38 $786,006.95 $20,585,921.82
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $996,938,845.63 $459,756,515.15 $21,782,953.75 $2,314,608.02 $24,097,561.77 $437,973,561.40
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
---------------------------------------------------------------------
A-2 0.00000000 0.00000000 0.00000000
---------------------------------------------------------------------
A-3 65.14716722 3.98648963 738.85073944
---------------------------------------------------------------------
A-4 0.00000000 5.12500000 1,000.00000000
- --------------------------------------------------------------------------------
Notes Totals 21.85060267 2.28144166 432.07830184
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
B-1 21.82601051 3.57916974 665.37459303
- --------------------------------------------------------------------------------
Certificate
Totals 21.82601051 3.57916974 665.37459303
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 21.84983948 2.32171515 439.31838279
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 22 PAGE # 2
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:22
per $1000
Section 5.8 (iii) Servicing Fee $383,130.43 .38430685
Section 5.8 (iv) Administration Fee $1,000.00 .00100307
Section 5.8 (vi) Pool Balance at the end of the Collection Period $437,973,561.40
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $125,143.48
TOTAL $125,143.48
Section 5.8 (viii) Realized Net Losses for Collection Period $310,058.37
Section 5.8 (ix) Reserve Account Balance after Disbursement $13,139,206.84
Section 5.8 (x) Specified Reserve Account Balance $13,139,206.84
Section 5.8 (xi) Total Distribution Amount $25,045,739.82
Servicing Fee $383,130.43
Administrative Fee $1,000.00
Noteholders' Distribution Amount $23,311,554.82
Certificateholders' Distribution Amount $786,006.95
Deposit to Reserve Account $564,047.62
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 $0.00 $0.00 $0.00 0.00000000 0.00000000 0.00000000
A-3 $21,107,682.18 $1,291,622.64 $22,399,304.82 65.14716722 3.98648963 69.13365685
A-4 $0.00 $912,250.00 $912,250.00 0.00000000 5.12500000 5.12500000
- ------------------------------------------------------------------------------------------------------------------------------------
Total $21,107,682.18 $2,203,872.64 $23,311,554.82 21.85060267 2.28144166 24.13204433
- ------------------------------------------------------------------------------------------------------------------------------------
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 $675,271.57 $110,735.38 $786,006.95 21.82601051 3.57916974 25.40518025
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total $675,271.57 $110,735.38 $786,006.95 21.82601051 3.57916974 25.40518025
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Account Transfer Amount $564,047.62
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------