- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 19 PAGE # 1
DETERMINATION10-Jul-98 Beginning 6/1/98
DISTRIBUTION:15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:11
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 $3,842,570.19 $3,842,570.19 $18,412.32 $3,860,982.51 $0.00
A-3 Notes $324,000,000.00 $324,000,000.00 $18,530,652.55 $1,606,500.00 $20,137,152.55 $305,469,347.45
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 $505,842,570.19 $22,373,222.74 $2,537,162.32 $24,910,385.06 $483,469,347.45
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $30,938,845.63 $23,415,749.33 $715,758.42 $121,957.03 $837,715.45 $22,699,990.91
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE
TOTALS $30,938,845.63 $23,415,749.33 $715,758.42 $121,957.03 $837,715.45 $22,699,990.91
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
TOTALS $996,938,845.63 $529,258,319.52 $23,088,981.16 $2,659,119.35 $25,748,100.51 $506,169,338.36
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A-1 0.00000000 0.00000000 0.00000000
-------------------
-------------------------------------------------------------------
A-2 16.07769954 0.07703900 0.00000000
-------------------
-------------------------------------------------------------------
A-3 57.19337207 4.95833333 942.80662793
-------------------
-------------------------------------------------------------------
A-4 0.00000000 5.12500000 1,000.00000000
-------------------
- --------------------------------------------------------------------------------
Notes Totals 23.16068607 2.62646203 500.48586693
- ------------- -------------------
- --------------------------------------------------------------------------------
-------------------------------------------------------------------
B-1 23.13461945 3.94187396 733.70516733
- --------------------------------------------------------------------------------
Certificate
Totals 23.13461945 3.94187396 733.70516733
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
TOTALS 23.15987712 2.66728432 507.72355855
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 19 PAGE # 2
DETERMINATION10-Jul-98 Beginning 6/1/98
DISTRIBUTION:15-Jul-98 Ending 6/30/98
TIME: 7/14/98 14:13
per $1000
Section 5.8 Servicing Fee $441,048.60 .44240286
Section 5.8 Administration Fee $1,000.00 .00100307
Section 5.8 Pool Balance at the end of the Collection Period $506,169,338.36
Section 5.8 Repurchase Amounts for Repurchased Receivable
By Seller $0.00
By Servicer $66,355.17
TOTAL $66,355.17
Section 5.8 Realized Net Losses for Collection Period $552,279.80
Section 5.8 Reserve Account Balance after Disbursement $15,185,080.15
Section 5.8 Specified Reserve Account Balance $15,185,080.15
Section 5.8 Total Distribution Amount $26,747,388.09
Servicing Fee $441,048.60
Administrative Fee $1,000.00
Noteholders' Distribution Amount $24,910,385.06
Certificateholders' Distribution Amount $837,715.45
Deposit to Reserve Account $557,238.98
Section 5.8 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 $3,842,570.19 $18,412.32 $3,860,982.51 16.07769954 0.07703900 16.15473854
A-3 $18,530,652.55 $1,606,500.00 $20,137,152.55 57.19337207 4.95833333 62.15170540
A-4 $0.00 $912,250.00 $912,250.00 0.00000000 5.12500000 5.12500
- ------------------------------------------------------------------------------------------------------------------------------------
Total $22,373,222.74 $2,537,162.32 $24,910,385.06 23.16068607 2.62646203 25.78714810
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (Certificateholders' Distributable Amount
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
B-1 $715,758.42 $121,957.03 $837,715.45 23.13461945 3.94187396 27.07649342
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
Total $715,758.42 $121,957.03 $837,715.45 23.13461945 3.94187396 27.07649342
- ------------------------------------------------------------------------------------------------------------------------------------