- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
PERIOD 29 PAGE # 1
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 16:44
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 $469,788,121.79 $26,451,520.26 $2,587,749.57 $29,039,269.83 $443,336,601.53
B $45,725,000.00 $14,529,721.75 $818,099.08 $81,850.77 $899,949.85 $13,711,622.67
- ------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $484,317,843.54 $27,269,619.34 $2,669,600.34 $29,939,219.68 $457,048,224.20
- -------------------------------------------------------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- --------------------------------------------------------------------------------
A 17.89172397 1.75034556 299.87146378
- --------------------------------------------------------------------------------
B 17.89172400 1.79006605 299.87146353
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
Certificate Totals 17.89172397 1.75153719 299.87146378
- --------------------------------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
====================================================================================================================================
- ------------------------------------------------------------------------------------------------------------------------------------
PERIOD 29 PAGE # 2
DETERMINATION: 10-Feb-99 Beginning 1/1/99
DISTRIBUTION: 16-Feb-99 Ending 1/31/99
TIME: 3/10/99 16:44
per $1000
Section 5.8 (iii) Servicing Fee $403,598.20 .26480265
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $26,451,520.26 $2,587,749.57 $29,039,269.83 17.89172397 1.75034556 19.64206953
B $818,099.08 $81,850.77 $899,949.85 17.89172400 1.79006605 19.68179005
- ------------------------------------------------------------------------------------------------------------------------------------
Total $27,269,619.34 $2,669,600.34 $29,939,219.68 17.89172397 1.75153719 19.64326116
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $457,048,224.20
Section 5.8 (vi) Aggregate Net Losses for Collection Period $371,040.86
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 $14,854,067.29
Section 5.8 (ix) Specified Reserve Account Balance $14,854,067.29
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $245,413.52
TOTAL $245,413.52
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,227,676.10
Unreimbursed Advances for Previous Period $ 4,494,660.95
Change from Previous Period $ (266,984.85)
Reimbursed Advance from Collections $859,135.32
Reimbursed Advance from Liquidation Proceeds $16,554.99
Reimbursed Advance from Reserve Account Withdrawals $ -
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK
- ------------------------------------------------------------------------------------------------------------------------------------