- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 25 PAGE # 1
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:20
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 $583,701,573.81 $30,514,535.67 $3,215,222.84 $33,729,758.51 $553,187,038.14
B $45,725,000.00 $18,052,864.81 $943,761.01 $101,697.81 $1,045,458.82 $17,109,103.80
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $601,754,438.62 $31,458,296.68 $3,316,920.65 $34,775,217.33 $570,296,141.94
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A 20.63993464 2.17476648 374.17394887
- --------------------------------------------------------------------------------
-------------------------------------------------------------------
B 20.63993461 2.22411832 374.17394861
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Certificate Totals 20.63993464 2.17624705 374.17394886
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 25 PAGE # 2
DETERMINATION: 9-Oct-98 Beginning 9/1/98
DISTRIBUTION: 15-Oct-98 Ending 9/30/98
TIME: 10/19/98 12:20
per $1000
Section 5.8 (iii) Servicing Fee $501,462.03 .32901157
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $30,514,535.67 $3,215,222.84 $33,729,758.51 20.63993464 2.17476648 22.81470112
B $943,761.01 $101,697.81 $1,045,458.82 20.63993461 2.22411832 22.86405293
- ------------------------------------------------------------------------------------------------------------------------------------
Total $31,458,296.68 $3,316,920.65 $34,775,217.33 20.63993464 2.17624705 22.81618169
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $570,296,141.94
Section 5.8 (vi) Aggregate Net Losses for Collection Period $346,098.33
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 $18,534,624.61
Section 5.8 (ix) Specified Reserve Account Balance $18,534,624.61
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $140,983.63
TOTAL $140,983.63
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,273,151.75
Unreimbursed Advances for Previous Period $ 4,230,500.81
Change from Previous Period $ 42,650.94
Reimbursed Advance from Collections $714,448.80
Reimbursed Advance from Liquidation Proceeds $19,848.34
Reimbursed Advance from Reserve Account Withdrawals $ -
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------