<TABLE>
                                                                
CHASE MANHATTAN AUTO OWNER TRUST                                                                
SERIES 1996-C                                                           
STATEMENT TO CERTIFICATEHOLDERS                                                         
                                                                
PERIOD  17                                                           PAGE    # 1     
DETERMINATION:  08-May-98                                Beginning        4/1/98  
DISTRIBUTION:   15-May-98                                Ending          4/30/98 
TIME:   5/13/98 12:38                                                   
                        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                                      


<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    $49,394,838.20   $23,647,112.98     $236,683.60   $23,883,796.58     $25,747,725.22            
                                                                
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   $551,394,838.20   $23,647,112.98   $2,755,433.60   $26,402,546.58    $527,747,725.22            
                                                                
B-1            $30,938,845.63    $24,873,045.83      $756,512.39     $129,547.11      $886,059.50     $24,116,533.44            
CERT TOTALS    $30,938,845.63    $24,873,045.83      $756,512.39     $129,547.11      $886,059.50     $24,116,533.44            
TOTALS        $996,938,845.63   $576,267,884.03   $24,403,625.37   $2,884,980.71   $27,288,606.08    $551,864,258.66            
                                                                
                                                                
</TABLE>
                                                                
            FACTOR   INFORMATION   PER   $1,000                                 
                                                                
[CAPTION]                                                               
        PRINCIPAL       INTEREST        END PRINCIPAL           
CLASS   DISTRIBUTION    DISTRIBUTION    BALANCE                 
[S]      [C]            [C]                 [C]                 
A-1      0.00000000     0.00000000          0.00000000          
                                                                
A-2     98.94189531     0.99030795        107.73106787          
                                                                
A-3      0.00000000     4.95833333      1,000.00000000          
                                                                
A-4      0.00000000     5.12500000      1,000.00000000          
                                                                
Totals  24.47941302     2.85241573        546.32269692          
                                                                
B-1     24.45186220     4.18719921        779.49040919          
Totals  24.45186220     4.18719921        779.49040919          
TOTALS  24.47855801     2.89383920        553.55878756          

                                                         
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK                                        
<PAGE>

                                                        
CHASE MANHATTAN AUTO OWNER TRUST                                                
SERIES 1996-C                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  17                                               PAGE                # 2
DETERMINATION:  8-May-98                                 Beginning        4/1/98
DISTRIBUTION:   15-May-98                                Ending          4/30/98
TIME:   5/13/98 12:38                                           
                                                        
                                                        
                                                        
                                                                       per $1000
Section 5.8 (iii)  Servicing Fee                       $480,223.24     .48169779
                                                   
                                                   
Section 5.8 (iv)   Administration Fee                    $1,000.00     .00100307
                                                   
                                                   
<TABLE>
<S>                <C>                                                                <C>                                 
Section 5.8 (vi)   Pool Balance at the end of the Collection Period                    $551,864,258.66                     
                                                   
                                                   
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                               $344,377.85                     
                                                   
                                                   
Section 5.8 (ix)   Reserve Account Balance after Disbursement                           $16,555,927.76                     
                                                   
                                                   
Section 5.8 (x)    Specified Reserve Account Balance                                    $16,555,927.76                     
                                                   
                                                   
Section 5.8 (xi)   Total Distribution Amount                                            $28,567,431.58                     
                                                   
                   Servicing Fee                                                           $480,223.24                     
                   Administrative Fee                                                        $1,000.00                     
                   Noteholders' Distribution Amount                                     $26,402,546.58                     
                   Certificateholders' Distribution Amount                                 $886,059.50                     
                   Deposit to Reserve Account                                              $797,602.26                     
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
                                                   
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     $23,647,112.98    $236,683.60   $23,883,796.58          98.94189531             0.99030795             99.93220326 
        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   $23,647,112.98  $2,755,433.60   $26,402,546.58          24.47941302             2.85241573             27.33182876 
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
Section 5.8 (xiii) Certificateholders' 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>                    
        B-1     $756,512.39     $129,547.11     $886,059.50             24.45186220             4.18719921             28.63906141 
        Total   $756,512.39     $129,547.11     $886,059.50             24.45186220             4.18719921             28.63906141 
                                                        
                                                        
Section 5.8 (xiv)  Reserve Account Transfer Amount         $797,602.26                             
                                        
                                                        
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK                                                        
</TABLE>