- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1996-C
Statement to Certificateholders
November 15, 1999
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
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 27,455,716.69 13,468,374.78 136,134.60 13,604,509.38 0.00 0.00 13,987,341.91
A4 178,000,000.00 178,000,000.00 0.00 912,250.00 912,250.00 0.00 0.00 178,000,000.00
B1 30,938,845.63 13,805,850.00 430,876.80 71,905.47 502,782.27 0.00 0.00 13,374,973.20
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS 996,938,845.63 219,261,566.69 13,899,251.58 1,120,290.07 15,019,541.65 0.00 0.00 205,362,315.11
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------- ------------------
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 5.489000%
A2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 5.750000%
A3 84.73986633 41.56905796 0.42016852 41.98922648 43.17080836 A3 5.950000%
A4 1,000.00000000 0.00000000 5.12500000 5.12500000 1,000.00000000 A4 6.150000%
B1 446.23028813 13.92672516 2.32411612 16.25084129 432.30356297 B1 6.250000%
- ------------------------------------------------------------------------------------------- ------------------
TOTALS 219.93482113 13.94192998 1.12372998 15.06565996 205.99289115
- ------------------------------------------------------------------------------------------- ------------------
- --------------------------------------------------------------------------------
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
- --------------------------------------------------------------------------------
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Chase Manhattan Auto Owner Trust 1996-C
November 15, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 35
Due Period Beginning Date 10/01/99
Due Period End Date 10/31/99
Determination Date 11/10/99
Section 5.8(iii) Servicing Fee 182,717.97
Section 5.8(iii) Servicing Fee per $1000 0.18327902
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 205,362,315.11
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 221,567.40
TOTAL 221,567.40
Section 5.8(viii) Realized Net Losses for Collection Period 38,217.39
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 15,540,117.14
Servicing Fee 182,717.97
Administration Fee 1,000.00
Noteholders Distribution Amount 14,516,759.38
Certficateholders Distribution Amount 502,782.27
Deposit to Reserve Account 336,857.52
[Image] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
- --------------------------------------------------------------------------------