CHASE MANHATTAN AUTO OWNER TRUST                                                
SERIES 1996-C                                                           
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                                
PERIOD  16                                               PAGE                # 1
DETERMINATION:  09-Apr-98                                Beginning        3/1/98
DISTRIBUTION:   15-Apr-98                                Ending          3/31/98
TIME:   4/13/98 14:24                                                   

                        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     $74,227,906.73      $24,833,068.53    $355,675.39   $25,188,743.92     $49,394,838.20           
                                                                
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    $576,227,906.73      $24,833,068.53  $2,874,425.39   $27,707,493.92    $551,394,838.20           
                                                                
B-1              $30,938,845.63     $25,667,499.00         $794,453.17    $133,684.89      $928,138.06     $24,873,045.83           
CERT TOTALS      $30,938,845.63     $25,667,499.00         $794,453.17    $133,684.89      $928,138.06     $24,873,045.83           

TOTALS          $996,938,845.63    $601,895,405.73      $25,627,521.70  $3,008,110.28   $28,635,631.98    $576,267,884.03           
                                                                
                                                                                                                        
                                                                
                                                                
                                                                
                                                                
                                                                
                            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             103.90405243    1.48818155        206.67296318                                  
                                                                
A-3               0.00000000    4.95833333      1,000.00000000                                  
                                                                
A-4               0.00000000    5.12500000      1,000.00000000                                  
                                                                
Note Totals      25.70711028    2.97559564        570.80210994                                  
                                                                
B-1              25.67817751    4.32093982        803.94227139                                  
Cert Totals      25.67817751    4.32093982        803.94227139                                  

TOTALS           25.70621238    3.01734684        578.03734558                                  
                                                                
</TABLE>
<PAGE>

(C) COPYRIGHT 1998, CHASE MANHATTAN BANK                                        

                                                        
CHASE MANHATTAN AUTO OWNER TRUST                                                
SERIES 1996-C                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  16                                               PAGE                # 2
DETERMINATION:  9-Apr-98                                 Beginning       3/1/98
DISTRIBUTION:   15-Apr-98                                Ending          3/31/98
TIME:   4/13/98 14:24                                           
<TABLE>
                                                        
                                                        
                                                        
                                                                           per $1000               
Section 5.8 (iii)  Servicing Fee                           $501,579.50     .50311963               
                                                        
                                                        
Section 5.8 (iv)   Administration Fee                      $1,000.00       .00100307               
                                                        
                                                        
Section 5.8 (vi)   Pool Balance at the end of the Collection Period $576,267,884.03                         
                                                        
                                                        
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            $383,112.28                         
                                                        
                                                        
Section 5.8 (ix)   Reserve Account Balance after Disbursement        $17,288,036.52                         
                                                        
                                                        
Section 5.8 (x)    Specified Reserve Account Balance                 $17,288,036.52                         
                                                        
                                                        
Section 5.8 (xi)   Total Distribution Amount                         $30,050,943.01                  
                                                        
                        Servicing Fee                                   $501,579.50                  
                        Administrative Fee                                $1,000.00                  
                        Noteholders' Distribution Amount             $27,707,493.92                  
                        Certificateholders' Distribution Amount         $928,138.06                  
                        Deposit to Reserve Account                      $912,731.53                  
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
Section 5.8 (xii)  Noteholders' Distributable Amount                                               
                                                        
<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     $24,833,068.53    $355,675.39   $25,188,743.92         103.90405243             1.48818155              105.39223397
        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   $24,833,068.53  $2,874,425.39   $27,707,493.92          25.70711028             2.97559564               28.68270592
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
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     $794,453.17     $133,684.89     $928,138.06              25.67817751            4.32093982               29.99911733
        Total   $794,453.17     $133,684.89     $928,138.06              25.67817751            4.32093982               29.99911733
                                                        
                                                        
Section 5.8 (xiv)  Reserve Account Transfer Amount                      $912,731.53                             
                                                        
                                                        
                                                        
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK                                                        
</TABLE>