CHASE MANHATTAN AUTO GRANTOR TRUST                                              
SERIES 1996-B                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  21                                              PAGE    # 1     
DETERMINATION:  10-Jun-98                               Beginning       5/1/98  
DISTRIBUTION:   15-Jun-98                               Ending          5/31/98 
TIME:   6/15/98 19:13                                           
                                                        
                                                        
                        CLASS A 6.61% ASSET BACKED CERTIFICATES                 
                        CLASS B 6.76% ASSET BACKED CERTIFICATES                 
                                                        
<TABLE>
                                                        
                                                        
        ORIG PRINCIPAL    BEG PRINCIPAL    PRINCIPAL       INTEREST       TOTAL           END PRINCIPAL 
CLASS   BALANCE           BALANCE          DISTRIBUTION    DISTRIBUTION   DISTRIBUTION    BALANCE       
<S>    <C>                <C>              <C>             <C>            <C>             <C>                   
A      $1,478,422,107.71  $715,436,486.30  $32,325,737.69  $3,940,862.65  $36,266,600.34  $683,110,748.61       
B         $45,725,000.00   $22,127,194.36     $999,778.31    $124,649.86   $1,124,428.17   $21,127,416.05       
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
TOTALS $1,524,147,107.71  $737,563,680.66  $33,325,516.00  $4,065,512.51  $37,391,028.51  $704,238,164.66       
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
               FACTOR   INFORMATION   PER   $1,000                                              
                                                        
                                                        
        PRINCIPAL       INTEREST        END PRINCIPAL                           
CLASS   DISTRIBUTION    DISTRIBUTION    BALANCE                         
<S>     <C>             <C>             <C>                                     
A       21.86502591     2.66558693      462.05393240                            
B       21.86502592     2.72607676      462.05393220                            
                                                        
Totals  21.86502591     2.66740165      462.05393239                            
                                                        
</TABLE>
<PAGE>
                                       
CHASE MANHATTAN AUTO GRANTOR TRUST                                              
SERIES 1996-B                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  21                                                      PAGE        # 2
DETERMINATION:  10-Jun-98                                 Beginning       5/1/98
DISTRIBUTION:   15-Jun-98                                 Ending         5/31/98
TIME:   6/15/98 19:13                                           
                                                        
                                                        
                                                        
                                                        
                                                        
<TABLE>
                                                                       per $1000               
Section 5.8 (iii)       Servicing Fee                   $614,636.40    .40326580               
                                                        
                                                        
                                                        
                                                        
Class   Principal       Interest        Total           Prin (per $1000/orig)   Int (per $1000/orig)    Total (per $1000/orig)  
<S>     <C>             <C>             <C>            <C>                     <C>                     <C>             
A       $32,325,737.69  $3,940,862.65   $36,266,600.34          21.86502591             2.66558693              24.53061284     
B          $999,778.31    $124,649.86    $1,124,428.17          21.86502592             2.72607676              24.59110268     
                                                        
                                                        
                                                        
Total   $33,325,516.00  $4,065,512.51   $37,391,028.51          21.86502591             2.66740165              24.53242756     
                                                        
                                                        
                                                        
<S>                    <C>                                                         <C>                                 
Section 5.8 (v)         Pool Balance at the end of the Collection Period            $704,238,164.66                     
                                                        
                                                        
Section 5.8 (vi)        Aggregate Net Losses for Collection Period                      $397,597.64                     
                                                        
                                                        
Section 5.8 (vii)       Carryover Shortfall for Collection Period                                               
                        Class A Interest                0.00                    
                        Class B Interest                0.00                    
                        Class A Principal               0.00                    
                        Class B Principal               0.00                    
                         TOTAL                          0.00                    
                                                        
                                                        
Section 5.8 (viii)      Reserve Account Balance after Disbursement                   $22,887,740.35                     
                                                        
                                                        
                                                        
Section 5.8 (ix)        Specified Reserve Account Balance                            $22,887,740.35                     
                                                        
                                                        
                                                        
Section 5.8 (x)         Repurchase Amounts for Repurchased Receivables                                          
                        Seller          $0.00                   
                        Servicer        $0.00                   
                        TOTAL           $0.00                   
                                                        
                                                        
                                                        
Section 5.8 (xi)        Advance Summary for Collection Period                                           
                        Unreimbursed Advances for Period                              $4,667,544.99                     
                        Unreimbursed Advances for Previous Period                     $4,390,580.01                     
                        Change from Previous Period                                     $276,964.98                     
                                                        
                        Reimbursed Advance from Collections                             $701,853.38                     
                        Reimbursed Advance from Liquidation Proceeds                     $25,232.47                     
                        Reimbursed Advance from Reserve Account Withdrawals                   $0.00                     


</TABLE>


(C) COPYRIGHT 1998, CHASE MANHATTAN BANK