- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 28 PAGE # 1
DETERMINATION8-Jan-99 Beginning 12/1/98
DISTRIBUTION:15-Jan-99 Ending 12/31/98
TIME: 2/1/99 16:05
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 $497,796,118.74 $28,007,996.95 $2,742,026.95 $30,750,023.90 $469,788,121.79
B $45,725,000.00 $15,395,959.92 $866,238.17 $86,730.57 $952,968.74 $14,529,721.75
- ------------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $513,192,078.66 $28,874,235.12 $2,828,757.52 $31,702,992.64 $484,317,843.54
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A 18.94451984 1.85469829 317.76318775
- --------------------------------------------------------------------------------
-------------------------------------------------------------------
B 18.94451985 1.89678666 317.76318753
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Certificate Totals 18.94451984 1.85596095 317.76318775
- --------------------------------------------------------------------------------
====================================================================================================================================
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 28 PAGE # 2
DETERMINATION: 8-Jan-99 Beginning 12/1/98
DISTRIBUTION: 15-Jan-99 Ending 12/31/98
TIME: 2/1/99 16:05
per $1000
Section 5.8 (iii) Servicing Fee $427,660.07 .28058976
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $28,007,996.95 $2,742,026.95 $30,750,023.90 18.94451984 1.85469829 20.79921813
B $866,238.17 $86,730.57 $952,968.74 18.94451985 1.89678666 20.84130651
- ------------------------------------------------------------------------------------------------------------------------------------
Total $28,874,235.12 $2,828,757.52 $31,702,992.64 18.94451984 1.85596095 20.80048079
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $484,317,843.54
Section 5.8 (vi) Aggregate Net Losses for Collection Period $281,148.96
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 $15,740,329.92
Section 5.8 (ix) Specified Reserve Account Balance $15,740,329.92
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $204,731.88
TOTAL $204,731.88
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,494,660.95
Unreimbursed Advances for Previous Period $ 4,264,019.66
Change from Previous Period $ 230,641.29
Reimbursed Advance from Collections $592,989.92
Reimbursed Advance from Liquidation Proceeds $18,224.27
Reimbursed Advance from Reserve Account Withdrawals $ -
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------