CHASE MANHATTAN AUTO OWNER TRUST                                                
SERIES 1996-C                                                           
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                                
PERIOD  18                                                     PAGE    # 1     
DETERMINATION:  10-Jun-98                                      Beginning  5/1/98
DISTRIBUTION:   15-Jun-98                                      Ending    5/31/98
TIME:   6/15/98 20:36                                                   
                        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>
                                                                
            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      $25,747,725.22   $21,905,155.03     $123,374.52   $22,028,529.55         $3,842,570.19             
                                                                
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             
TOTALS      $966,000,000.00     $527,747,725.22   $21,905,155.03   $2,642,124.52   $24,547,279.55       $505,842,570.19             
                                                                
B-1          $30,938,845.63      $24,116,533.44      $700,784.11     $125,606.95      $826,391.06        $23,415,749.33             
TOTALS       $30,938,845.63      $24,116,533.44      $700,784.11     $125,606.95      $826,391.06        $23,415,749.33             
TOTALS      $996,938,845.63     $551,864,258.66   $22,605,939.14   $2,767,731.47   $25,373,670.61       $529,258,319.52             
                                                                
                                                                
             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    91.65336833     0.51621138         16.07769954                                  
                                                                
 A-3     0.00000000     4.95833333      1,000.00000000                                  
                                                                
 A-4     0.00000000     5.12500000      1,000.00000000                                  
                                                                
Totals  22.67614392     2.73511855        523.64655299                                  
                                                                
B-1     22.65062240     4.05984604        756.83978679                                  
Totals  22.65062240     4.05984604        756.83978679                                  
TOTALS  22.67535189     2.77622994        530.88343567                                  

</TABLE>
<PAGE>
                                                                
                                                                
CHASE MANHATTAN AUTO OWNER TRUST                                                
SERIES 1996-C                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  18                                                     PAGE        # 2
DETERMINATION:  10-Jun-98                                      Beginning  5/1/98
DISTRIBUTION:   15-Jun-98                                      Ending    5/31/98
TIME:   6/15/98 20:36                                                   
                                                        
                                                        
                                                        
<TABLE>
                                                                       per $1000
<S>                   <C>                              <C>            <C>       
Section 5.8 (iii)       Servicing Fee                   $459,886.88    .46129899
                                                        
                                                        
Section 5.8 (iv)        Administration Fee                $1,000.00     .00100307               
                                                        
                                                        
<S>                   <C>                                                             <C>                              
Section 5.8 (vi)        Pool Balance at the end of the Collection Period               $529,258,319.52                  
                                                        
                                                        
Section 5.8 (vii)       Repurchase Amounts for Repurchased Receivable                                           
                        By Seller               $0.00                   
                        By Servicer             $0.00                   
                        TOTAL                   $0.00                   
                                                        
Section 5.8 (viii)      Realized Net Losses for Collection Period                          $313,284.64                  
                                                        
                                                        
Section 5.8 (ix)        Reserve Account Balance after Disbursement                      $15,877,749.59                  
                                                        
                                                        
Section 5.8 (x)         Specified Reserve Account Balance                               $15,877,749.59                  
                                                        
                                                        
Section 5.8 (xi)        Total Distribution Amount                                       $26,403,480.31                  
                                                        
                        Servicing Fee                                                      $459,886.88                  
                        Administrative Fee                                                   $1,000.00                  
                        Noteholders' Distribution Amount                                $24,547,279.55                  
                        Certificateholders' Distribution Amount                            $826,391.06                  
                        Deposit to Reserve Account                                         $568,922.82                  
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
Section 5.8 (xii)       Noteholders' 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>                   
        A-1              $0.00          $0.00            $0.00           0.00000000             0.00000000               0.00000000 
        A-2     $21,905,155.03    $123,374.52   $22,028,529.55          91.65336833             0.51621138              92.16957971 
        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   $21,905,155.03  $2,642,124.52   $24,547,279.55          22.67614392             2.73511855              25.41126247 
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
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     $700,784.11     $125,606.95     $826,391.06     22.65062240                 4.05984604                  26.71046845 
        Total   $700,784.11     $125,606.95     $826,391.06     22.65062240                 4.05984604                  26.71046845 
                                                        
                                                        
Section 5.8 (xiv)       Reserve Account Transfer Amount         $568,922.82                             
                                                        
</TABLE>
                                                        
                                                        
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK