Chase Manhattan Auto Owner Trust 1996-C
Statement to Certificateholders
March 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 178,000,000.00 154,197,586.41 11,322,850.17 790,262.63 12,113,112.80 0.00 0.00 142,874,736.24
B1 30,938,845.63 12,166,013.02 362,237.72 63,364.65 425,602.37 0.00 0.00 11,803,775.30
TOTALS 996,938,845.63 166,363,599.43 11,685,087.890 853,627.28 12,538,715.17 0.00 0.00 154,678,511.54
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
A1 .00000000 .00000000 .00000000 .00000000 .00000000 A1 5.489000%
A2 .00000000 .00000000 .00000000 .00000000 .00000000 A2 5.750000%
A3 .00000000 .00000000 .00000000 .00000000 .00000000 A3 5.950000%
A4 866.27857534 63.61151781 4.43967770 68.05119551 802.66705753 A4 6.150000%
B1 393.22776181 11.70818473 2.04806122 13.75624595 381.51957708 B1 6.250000%
TOTALS 166.87442781 11.72096758 .85624839 12.57721597 155.15346023
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
Page 2
Chase Manhattan Auto Owner Trust 1996-C
March 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
Due Period Beginning Date 02/01/00
Due Period End Date 02/29/00
Determination Date 03/10/00
Section 5.8(iii) Servicing Fee 138,636.33
Section 5.8(iii) Servicing Fee per $1000 0.13906202
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 154,678,511.54
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 126,434.02
TOTAL 126,434.02
Section 5.8(viii) Realized Net Losses for Collection Period 34,298.02
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 12,940,129.51
Servicing Fee 138,636.33
Administration Fee 1,000.00
Noteholders Distribution Amount 12,113,112.80
Page 3
Chase Manhattan Auto Owner Trust 1996-C
March 15 2000
Certficateholders Distribution Amount 425,602.37
Deposit to Reserve Account 261,778.01