- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 24 PAGE # 1
DETERMINATION 10-Sep-98 Beginning 8/1/98
DISTRIBUTION: 15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:22
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 $615,378,391.01 $31,676,817.20 $3,389,709.30 $35,066,526.50 $583,701,573.81
B $45,725,000.00 $19,032,573.15 $979,708.34 $107,216.83 $1,086,925.17 $18,052,864.81
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $634,410,964.16 $32,656,525.54 $3,496,926.13 $36,153,451.67 $601,754,438.62
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A 21.42609816 2.29278856 394.81388351
- --------------------------------------------------------------------------------
B 21.42609820 2.34481859 394.81388321
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Certificate Totals 21.42609816 2.29434948 394.81388350
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 24 PAGE # 2
DETERMINATION: 10-Sep-98 Beginning 8/1/98
DISTRIBUTION: 15-Sep-98 Ending 8/31/98
TIME: 9/15/98 16:22
per $1000
Section 5.8 (iii) Servicing Fee $528,675.80 .34686665
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $31,676,817.20 $3,389,709.30 $35,066,526.50 21.42609816 2.29278856 23.71888672
B $979,708.34 $107,216.83 $1,086,925.17 21.42609820 2.34481859 23.77091679
- ------------------------------------------------------------------------------------------------------------------------------------
Total $32,656,525.54 $3,496,926.13 $36,153,451.67 21.42609816 2.29434948 23.72044764
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $601,754,438.62
Section 5.8 (vi) Aggregate Net Losses for Collection Period $498,522.75
Section 5.8 (vii) Carryover Shortfall for Collection Period
Class A Interest -
Class B Interest -
Class A Principal -
Class B Principal -
TOTAL -
Section 5.8 (viii) Reserve Account Balance after Disbursement $19,557,019.26
Section 5.8 (ix) Specified Reserve Account Balance $19,557,019.26
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $208,859.04
TOTAL $208,859.04
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,230,500.81
Unreimbursed Advances for Previous Period $ 4,311,190.11
Change from Previous Period $ (80,689.30)
Reimbursed Advance from Collections $792,234.30
Reimbursed Advance from Liquidation Proceeds $25,893.99
Reimbursed Advance from Reserve Account Withdrawals $ -
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------