- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 23 PAGE # 1
DETERMINATION: 10-Nov-98 Beginning 10/1/98
DISTRIBUTION: 16-Nov-98 Ending 10/31/98
TIME: 11/25/98 12:42
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 $239,387,639.58 $19,213,720.97 $1,186,963.71 $20,400,684.68 $220,173,918.61
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 $417,387,639.58 $19,213,720.97 $2,099,213.71 $21,312,934.68 $398,173,918.61
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $30,938,845.63 $20,585,921.82 $614,680.44 $107,218.34 $721,898.78 $19,971,241.38
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $30,938,845.63 $20,585,921.82 $614,680.44 $107,218.34 $721,898.78 $19,971,241.38
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $996,938,845.63 $437,973,561.40 $19,828,401.41 $2,206,432.05 $22,034,833.46 $418,145,159.99
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 59.30160793 3.66346824 679.54913151
----------------------
----------------------
----------------------
---------------------------------------------------------------------
A-4 0.00000000 5.12500000 1,000.00000000
----------------------
----------------------
----------------------
- ----------------------------------------------------------------------------------------------
Notes Totals 19.88998030 2.17309908 412.18832154
- ------------------------- ----------------------
- ----------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------
---------------------------------------------------------------------
B-1 19.86759452 3.46549258 645.50699851
- ------------------------- ----------------------
- ----------------------------------------------------------------------------------------------
Certificate Totals 19.86759452 3.46549258 645.50699851
- ----------------------------------------------------------------------------------------------
- ----------------------------------------------------------------------------------------------
TOTALS 19.88928558 2.21320702 419.42909720
- ----------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 23 PAGE # 2
DETERMINATION: 10-Nov-98 Beginning 10/1/98
DISTRIBUTION: 16-Nov-98 Ending 10/31/98
TIME: 11/25/98 12:42
per $1000
Section 5.8 (iii) Servicing Fee $364,977.97 .36609865
Section 5.8 (iv) Administration Fee $1,000.00 .00100307
Section 5.8 (vi) Pool Balance at the end of the Collection Period $418,145,159.99
Section 5.8 (vii) Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $168,156.89
TOTAL $168,156.89
Section 5.8 (viii) Realized Net Losses for Collection Period $347,834.01
Section 5.8 (ix) Reserve Account Balance after Disbursement $12,544,354.80
Section 5.8 (x) Specified Reserve Account Balance $12,544,354.80
Section 5.8 (xi) Total Distribution Amount $22,937,218.88
Servicing Fee $364,977.97
Administrative Fee $1,000.00
Noteholders' Distribution Amount $21,312,934.68
Certificateholders' Distribution Amount $721,898.78
Deposit to Reserve Account $536,407.45
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 $19,213,720.97 $1,186,963.71 $20,400,684.68 59.30160793 3.66346824 62.96507617
A-4 $0.00 $912,250.00 $912,250.00 0.00000000 5.12500000 5.12500000
------------------------------------------------------------------------------------------------------------------------------
Total $19,213,720.97 $2,099,213.71 $21,312,934.68 19.88998030 2.17309908 22.06307938
------------------------------------------------------------------------------------------------------------------------------
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 $614,680.44 $107,218.34 $721,898.78 19.86759452 3.46549258 23.33308710
- -----------------------------------------------------------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------------
Total $614,680.44 $107,218.34 $721,898.78 19.86759452 3.46549258 23.33308710
- -----------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (xiv) Reserve Account Transfer Amount $536,407.45
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------