- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 27 PAGE # 1
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/5/99 15:16
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 $525,890,305.45 $28,094,186.71 $2,896,779.10 $30,990,965.81 $497,796,118.74
B $45,725,000.00 $16,264,863.79 $868,903.87 $91,625.40 $960,529.27 $15,395,959.92
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $542,155,169.24 $28,963,090.58 $2,988,404.50 $31,951,495.08 $513,192,078.66
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A 19.00281832 1.95937215 336.70770759
- --------------------------------------------------------------------------------
-------------------------------------------------------------------
B 19.00281837 2.00383598 336.70770738
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Certificate Totals 19.00281832 1.96070608 336.70770759
- --------------------------------------------------------------------------------
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 27 PAGE # 2
DETERMINATION: 10-Dec-98 Beginning 11/1/98
DISTRIBUTION: 15-Dec-98 Ending 11/30/98
TIME: 1/5/99 15:16
per $1000
Section 5.8 (iii) Servicing Fee $451,795.97 .29642544
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $28,094,186.71 $2,896,779.10 $30,990,965.81 19.00281832 1.95937215 20.96219047
B $868,903.87 $91,625.40 $960,529.27 19.00281837 2.00383598 21.00665435
- ------------------------------------------------------------------------------------------------------------------------------------
Total $28,963,090.58 $2,988,404.50 $31,951,495.08 19.00281832 1.96070608 20.96352440
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $513,192,078.66
Section 5.8 (vi) Aggregate Net Losses for Collection Period $386,387.39
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 $16,678,742.56
Section 5.8 (ix) Specified Reserve Account Balance $16,678,742.56
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $94,409.23
TOTAL $94,409.23
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,264,019.66
Unreimbursed Advances for Previous Period $ 4,276,263.93
Change from Previous Period $ (12,244.27)
Reimbursed Advance from Collections $656,406.97
Reimbursed Advance from Liquidation Proceeds $16,229.50
Reimbursed Advance from Reserve Account Withdrawals $ -
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------