- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 31 PAGE # 1
DETERMINATION: 9-Apr-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:12
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 $417,683,777.41 $29,258,430.40 $2,300,741.47 $31,559,171.87 $388,425,347.01
B $45,725,000.00 $12,918,225.86 $904,911.88 $72,772.67 $977,684.55 $12,013,313.98
- ----------------------------------------------------------------------------------------------------------------------------------
CERTIFICATE TOTALS $1,524,147,107.71 $430,602,003.27 $30,163,342.28 $2,373,514.14 $32,536,856.42 $400,438,660.99
- ----------------------------------------------------------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
FACTOR INFORMATION PER $1,000
PRINCIPAL INTEREST END PRINCIPAL
CLASS DISTRIBUTION DISTRIBUTION BALANCE
- ----------------------------------------------------------------------------
A 19.79030904 1.55621419 262.72966630
- ----------------------------------------------------------------------------
B 19.79030902 1.59152914 262.72966605
- ----------------------------------------------------------------------------
- ----------------------------------------------------------------------------
Certificate Totals 19.79030904 1.55727366 262.72966629
- ----------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR COMMENTS,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW
- --------------------------------------------------------------------------------
KIM COSTA
THE CHASE MANHATTAN BANK - ASPG
450 WEST 33RD STREET, 15TH FLOOR
NEW YORK, NEW YORK 10001
(212) 946-3247
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CHASE MANHATTAN AUTO GRANTOR TRUST
SERIES 1996-B
STATEMENT TO CERTIFICATEHOLDERS
- --------------------------------------------------------------------------------
PERIOD 31 PAGE # 2
DETERMINATION: 9-Mar-99 Beginning 3/1/99
DISTRIBUTION: 15-Apr-99 Ending 3/31/99
TIME: 6/10/99 17:12
per $1000
---------
Section 5.8 (iii) Servicing Fee $358,835.00 .23543331
- ------------------------------------------------------------------------------------------------------------------------------------
Class Principal Interest Total Prin (per $1000/orig) Int (per $1000/orig) Total (per $1000/orig)
- ------------------------------------------------------------------------------------------------------------------------------------
A $29,258,430.40 $2,300,741.47 $31,559,171.87 19.79030904 1.55621419 21.34652323
B $904,911.88 $72,772.67 $977,684.55 19.79030902 1.59152914 21.38183816
- ------------------------------------------------------------------------------------------------------------------------------------
Total $30,163,342.28 $2,373,514.14 $32,536,856.42 19.79030904 1.55727366 21.34758270
- ------------------------------------------------------------------------------------------------------------------------------------
Section 5.8 (v) Pool Balance at the end of the Collection Period $400,438,660.99
Section 5.8 (vi) Aggregate Net Losses for Collection Period $200,966.94
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 $13,014,256.48
Section 5.8 (ix) Specified Reserve Account Balance $13,014,256.48
Section 5.8 (x) Repurchase Amounts for Repurchased Receivables
Seller $0.00
Servicer $95,305.12
TOTAL $95,305.12
Section 5.8 (xi) Advance Summary for Collection Period
Unreimbursed Advances for Period $ 4,249,881.16
Unreimbursed Advances for Previous Period $ 4,403,053.78
Change from Previous Period $ (153,172.62)
Reimbursed Advance from Collections $623,496.96
Reimbursed Advance from Liquidation Proceeds $15,213.73
Reimbursed Advance from Reserve Account Withdrawals $ -
(Copyright) COPYRIGHT 1998, CHASE MANHATTAN BANK
- --------------------------------------------------------------------------------