Page 1
Chase Manhattan Auto Owner Trust 1996-C
Statement to Certificateholders
January 18 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 225,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 239,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 324,000,000.00 813,172.72 813,172.72 4,031.98 817,204.70 0.00 0.00 0.00
A4 178,000,000.00 178,000,000.00 12,030,661.11 912,250.00 12,942,911.11 0.00 0.00 165,969,338.89
B1 30,938,845.63 12,953,508.55 410,896.64 67,466.19 478,362.83 0.00 0.00 12,542,611.91
TOTALS 996,938,845.63 191,766,681.27 13,254,730.470 983,748.17 14,238,478.64 0.00 0.00 178,511,950.80
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 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.489000 %
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.750000 %
A3 2.50979235 2.50979235 .01244438 2.52223673 .00000000 A3 5.950000 %
A4 1,000.00000000 67.58798376 5.12500000 72.71298376 932.41201624 A4 6.150000 %
B1 418.68105568 13.28092990 2.18063049 15.46156039 405.40012578 B1 6.250000 %
TOTALS 192.35551118 13.29542983 .98676882 14.28219865 179.06008135
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 1996-C
January 18 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 37
Due Period Beginning Date 12/01/99
Due Period End Date 12/31/99
Determination Date 01/10/00
Section 5.8(iii) Servicing Fee 159,805.57
Section 5.8(iii) Servicing Fee per $1000 0.16029626
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00100307
Section 5.8(vi) Pool Balance at the end of the Collection Period 178,511,950.80
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 243,921.38
TOTAL 243,921.38
Section 5.8(viii) Realized Net Losses for Collection Period 113,275.53
Section 5.8(ix) Reserve Account Balance after Disbursement 7,477,041.34
Section 5.8(x) Specified Reserve Account Balance 7,477,041.34
Section 5.8(xi) Total Distribution Amount 14,637,241.90
Servicing Fee 159,805.57
Administration Fee 1,000.00
Noteholders Distribution Amount 13,760,115.81
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1996-C
January 18 2000
Certficateholders Distribution Amount 478,362.83
Deposit to Reserve Account 237,957.69
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION