Page 1
Chase Manhattan Auto Owner Trust 1996-C
Statement to Certificateholders
December 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 63,144,075.20 7,083,004.21 323,613.39 7,406,617.60 0.00 0.00 56,061,070.99
B1 30,938,845.63 9,253,052.41 226,597.66 48,192.98 274,790.64 0.00 0.00 9,026,454.75
TOTALS 996,938,845.63 72,397,127.61 7,309,601.87 371,806.37 7,681,408.24 0.00 0.00 65,087,525.74
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 5.950000 %
A4 354.74199551 39.79215848 1.81805275 41.61021124 314.94983702 A4 6.150000 %
B1 299.07555442 7.32405025 1.55768514 8.88173538 291.75150418 B1 6.250000 %
TOTALS 72.61942689 7.33204640 0.37294802 7.70499442 65.28738049
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
December 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 48
Due Period Beginning Date 11/01/00
Due Period End Date 11/30/00
Determination Date 12/08/00
Section 5.8(iii) Servicing Fee 60,330.94
Section 5.8(iii) Servicing Fee per $1000 0.06051619
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 65,087,525.74
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 76,780.82
TOTAL 76,780.82
Section 5.8(viii) Realized Net Losses for Collection Period 124,869.77
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 7,754,385.86
Servicing Fee 60,330.94
Administration Fee 1,000.00
Noteholders Distribution Amount 7,406,617.60
Certficateholders Distribution Amount 274,790.64
Deposit to Reserve Account 11,646.68
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION