CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 18 PAGE # 1
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 9:38
CLASS A 6.61% ASSET BACKED CERTIFICATES
CLASS B 6.76% ASSET BACKED CERTIFICATES
ORIG PRINCIPAL BEG PRINCIPAL PRINCIPAL INTEREST TOTAL END PRINCIPAL
CLASS BALANCE BALANCE DISTRIBUTION DISTRIBUTION DISTRIBUTION BALANCE
A $1,478,422,107.71 $822,416,330.63 $32,924,924.81 $4,530,143.29 $37,455,068.10 $789,491,405.82
B $45,725,000.00 $25,435,893.12 $1,018,310.12 $143,288.86 $1,161,598.98 $24,417,583.00
TOTALS $1,524,147,107.71 $847,852,223.75 $33,943,234.93 $4,673,432.15 $38,616,667.08 $813,908,988.82
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
A 22.27031417 3.06417448 534.00946976
B 22.27031427 3.13370935 534.00946966
Totals 22.27031417 3.06626055 534.00946976
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
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
CHASE MANHATTAN AUTO GRANTOR TRUST
STATEMENT TO CERTIFICATEHOLDERS
PERIOD 18 PAGE # 2
DETERMINATION: 10-Mar-98 Beginning 2/1/98
DISTRIBUTION: 16-Mar-98 Ending 2/28/98
TIME: 3/13/98 9:38
per $1000
Section 5.8 (iii) Servicing Fee $706,543.52 .46356649
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
A $32,924,924.81 $4,530,143.29 $37,455,068.10 22.27031417 3.06417448 25.33448864
B $1,018,310.12 $143,288.86 $1,161,598.98 22.27031427 3.13370935 25.40402362
Total $33,943,234.93 $4,673,432.15 $38,616,667.08 22.27031417 3.06626055 25.33657472
Section 5.8 (v) Pool Balance at the end of the Collection Period $813,908,988.82
Section 5.8 (vi) Aggregate Net Losses for Collection Period $622,486.44
Section 5.8 (vii) Carryover Shortfall for Collection Period
Class A Interest 0.00
Class B Interest 0.00
Class A Principal 0.00
Class B Principal 0.00
TOTAL 0.00
Section 5.8 (viii) Reserve Account Balance after Disbursement $26,452,042.14
Section 5.8 (ix) Specified Reserve Account Balance $26,452,042.14
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $0.00
TOTAL $0.00
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $4,529,606.25
Unreimbursed Advances for Previous Period $4,283,850.49
Change from Previous Period $245,755.76
Reimbursed Advance from Collections $972,125.36
Reimbursed Advance from Liquidation Proceeds $33,858.97
Reimbursed Advance from Reserve Account Withdrawals $0.00
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK