Page 1
Chase Manhattan Auto Owner Trust 1996-C
Statement to Certificateholders
August 15 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 178,000,000.00 98,809,882.79 9,553,595.28 506,400.65 10,059,995.93 0.00 0.00 89,256,287.51
B1 30,938,845.63 10,394,063.79 305,636.17 54,135.75 359,771.92 0.00 0.00 10,088,427.62
TOTALS 996,938,845.63 109,203,946.58 9,859,231.450 560,536.40 10,419,767.85 0.00 0.00 99,344,715.13
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 .00000000 .00000000 .00000000 .00000000 .00000000 A3 5.950000 %
A4 555.11170107 53.67188360 2.84494747 56.51683107 501.43981747 A4 6.150000 %
B1 335.95512626 9.87871925 1.74976632 11.62848557 326.07640701 B1 6.250000 %
TOTALS 109.53926317 9.88950475 .56225756 10.45176231 99.64975842
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 1996-C
August 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 44
Due Period Beginning Date 07/01/00
Due Period End Date 07/31/00
Determination Date 08/10/00
Section 5.8(iii) Servicing Fee 91,003.29
Section 5.8(iii) Servicing Fee per $1000 0.09128272
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 99,344,715.13
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 74,042.55
TOTAL 74,042.55
Section 5.8(viii) Realized Net Losses for Collection Period 60,927.89
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 10,677,734.63
Servicing Fee 91,003.29
Administration Fee 1,000.00
Noteholders Distribution Amount 10,059,995.93
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Owner Trust 1996-C
August 15 2000
Certficateholders Distribution Amount 359,771.92
Deposit to Reserve Account 165,963.49
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION