CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS

        PERIOD  11                                      PAGE    # 1
        DETERMINATION:  10-Nov-97                       Beginning       10/1/97
        DISTRIBUTION:   17-Nov-97                       Ending          10/31/97
        TIME:   11/12/97 21:40

                        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

<TABLE>
<CAPTION>

                ORIG PRINCIPAL     BEG PRINCIPAL        PRINCIPAL       INTEREST        TOTAL           END PRINCIPAL
CLASS           BALANCE            BALANCE              DISTRIBUTION    DISTRIBUTION    DISTRIBUTION    BALANCE
<S>            <C>               <C>                  <C>              <C>             <C>             <C>               

A-1 Notes       $225,000,000.00              $0.00               $0.00          $0.00            $0.00            $0.00

A-2 Notes       $239,000,000.00    $186,840,375.10      $25,324,837.62    $895,276.80   $26,220,114.42  $161,515,537.48

A-3 Notes       $324,000,000.00    $324,000,000.00               $0.00  $1,606,500.00    $1,606,500.00  $324,000,000.00

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    $688,840,375.10      $25,324,837.62  $3,414,026.80   $28,738,864.42  $663,515,537.48

B-1              $30,938,845.63     $29,270,168.26         $810,185.72    $152,448.79      $962,634.51   $28,459,982.54
TOTALS           $30,938,845.63     $29,270,168.26         $810,185.72    $152,448.79      $962,634.51   $28,459,982.54
TOTALS          $996,938,845.63    $718,110,543.36      $26,135,023.34  $3,566,475.59   $29,701,498.93  $691,975,520.02


                            FACTOR   INFORMATION   PER   $1,000


        PRINCIPAL       INTEREST        END PRINCIPAL
CLASS   DISTRIBUTION    DISTRIBUTION    BALANCE
<S>   <C>             <C>             <C>

 A-1      0.00000000    0.00000000          0.00000000

 A-2    105.96166368    3.74592803        675.79722795

 A-3      0.00000000    4.95833333      1,000.00000000

 A-4      0.00000000    5.12500000      1,000.00000000

Totals   26.21618801    3.53418923        686.86908642

B-1      26.18668226    4.92742334        919.87861733
Totals   26.18668226    4.92742334        919.87861733
TOTALS   26.21527234    3.57742665        694.10026809
</TABLE>


IF THERE ARE ANY QUESTIONS OR COMMENTS, PLEASE CONTACT 
THE ADMINISTRATOR LISTED BELOW



                                          KIM COSTA
                         THE CHASE MANHATTAN BANK - ASPG
                        450 WEST 33RD STREET, 15TH FLOOR
                            NEW YORK, NEW YORK 10001
                                 (212) 946-3247


@ CHASE MANHATTAN BANKING CORPORATION
<PAGE>


CHASE MANHATTAN AUTO OWNER TRUST
SERIES 1996-C
STATEMENT TO CERTIFICATEHOLDERS

PERIOD  11                                         PAGE        # 2
DETERMINATION:  10-Nov-97                          Beginning       10/1/97
DISTRIBUTION:   17-Nov-97                         Ending          10/31/97
TIME:   11/12/97 21:40


                                                                 per $1000
Section 5.8 (iii)  Servicing Fee                     $598,425.45     .60026295

Section 5.8 (iv)   Administration Fee                  $1,000.00     .00100307

Section 5.8 (vi)   Pool Balance at the end of 
                     the Collection Period                     $691,975,520.02

Section 5.8 (vii)  Repurchase Amounts for Repurchased Receivable
                   By Seller                   $0.00
                   By Servicer             $6,201.69
                   TOTAL                   $6,201.69

Section 5.8 (viii) Realized Losses for Collection Period           $559,365.84

Section 5.8 (ix)   Reserve Account Balance after Disbursement   $20,759,265.60

Section 5.8 (x)    Specified Reserve Account Balance            $20,759,265.60

Section 5.8 (xi)   Total Distribution Amount                    $31,391,294.00

                   Servicing Fee                                   $598,425.45
                   Administrative Fee                                $1,000.00
                   Noteholders' Distribution Amount             $28,738,864.42
                   Certifcateholders' Distribution Amount          $962,634.51
                   Deposit to Reserve Account                    $1,090,369.62


Section 5.8 (xii)  Noteholders' Distributable Amount

<TABLE>
<CAPTION>

        Class   Principal       Interest        Total         Prin (per $1000/orig)   Int (per $1000/orig)   Total (per $1000/orig)
      <S>     <C>             <C>             <C>             <C>                    <C>                    <C>                  

        A-1              $0.00          $0.00            $0.00          0.00000000           0.00000000                0.00000000
        A-2     $25,324,837.62    $895,276.80   $26,220,114.42        105.96166368           3.74592803              109.70759172
        A-3              $0.00  $1,606,500.00    $1,606,500.00          0.00000000           4.95833333                4.95833333
        A-4              $0.00    $912,250.00      $912,250.00          0.00000000           5.12500000                5.12500000
        Total   $25,324,837.62  $3,414,026.80   $28,738,864.42         26.21618801           3.53418923               29.75037725


Section 5.8 (xiii)      Certificateholders' Distributable Amount

        Class   Principal       Interest        Total           Prin (per $1000/orig)  Int (per $1000/orig)  Total (per $1000/orig)
      <S>     <C>             <C>             <C>              <C>                     <C>                   <C>                

        B-1     $810,185.72     $152,448.79     $962,634.51            26.18668226           4.92742334               31.11410560
        Total   $810,185.72     $152,448.79     $962,634.51            26.18668226           4.92742334               31.11410560
</TABLE>

Section 5.8 (xiv)       Reserve Account Transfer Amount           $1,090,369.62

(C) COPYRIGHT 1997, CHASE MANHATTAN BANK