CHASE MANHATTAN AUTO GRANTOR TRUST                                              
SERIES 1996-B                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  19                                                          PAGE    # 1 
DETERMINATION:  9-Apr-98                                Beginning       3/1/98  
DISTRIBUTION:   15-Apr-98                               Ending          3/31/98 
TIME:   4/13/98 13:57                                           
                                                        
                                                        
                        CLASS A 6.61% ASSET BACKED CERTIFICATES                 
                        CLASS B 6.76% ASSET BACKED CERTIFICATES                 
                                                        
                                                        
<TABLE>
<CAPTION>
                                                        
        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    $789,491,405.82   $38,444,659.24    $4,348,781.83    $42,793,441.07     $751,046,746.58    
B         $45,725,000.00      $24,417,583.00    $1,189,025.81      $137,552.38     $1,326,578.19      $23,228,557.19    
                                                        
                                                        
                                                        
                                                        
                                                        
TOTALS  $1,524,147,107.71    $813,908,988.82   $39,633,685.05    $4,486,334.21    $44,120,019.26     $774,275,303.77    
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                            FACTOR   INFORMATION   PER   $1,000                                         
                                                        
                                                        
        PRINCIPAL       INTEREST        END PRINCIPAL                           
CLASS   DISTRIBUTION    DISTRIBUTION    BALANCE                         
<S>    <C>             <C>             <C>                                     
A       26.00384494     2.94150216      508.00562482                            
B       26.00384494     3.00825325      508.00562471                            
                                                        
Totals  26.00384494     2.94350472      508.00562482                            
</TABLE>
                                                        
<PAGE>

CHASE MANHATTAN AUTO GRANTOR TRUST                                              
SERIES 1996-B                                                   
STATEMENT TO CERTIFICATEHOLDERS                                                 
                                                        
PERIOD  19                                               PAGE                # 2
DETERMINATION:  9-Apr-98                                 Beginning        3/1/98
DISTRIBUTION:   15-Apr-98                                Ending          3/31/98
TIME:   4/13/98 13:57                                           
                                                        
                                                        
                                                        
                                                        
                                                        
                                                        
                                                                       per $1000
Section 5.8 (iii)       Servicing Fee                   $678,257.49    .44500789
                                                        
                                                        
                                                        
<TABLE>
<CAPTION>
                                                        
Class   Principal       Interest        Total           Prin (per $1000/orig)   Int (per $1000/orig)    Total (per $1000/orig)  
<S>    <C>             <C>             <C>             <C>                     <C>                     <C>            
A       $38,444,659.24  $4,348,781.83   $42,793,441.07          26.00384494             2.94150216               28.94534710    
B        $1,189,025.81    $137,552.38    $1,326,578.19          26.00384494             3.00825325               29.01209820    
                                                        
                                                        
                                                        
Total   $39,633,685.05  $4,486,334.21   $44,120,019.26          26.00384494             2.94350472               28.94734966    
                                                        
                                                        
                                                        
Section 5.8 (v)   Pool Balance at the end of the Collection Period                        $774,275,303.77                         
                                                  
                                                  
Section 5.8 (vi)  Aggregate Net Losses for Collection Period                                  $560,248.97                         
                                                  
                                                  
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                              $25,163,947.37                  
                                                  
                                                  
                                                  
Section 5.8 (ix)  Specified Reserve Account Balance                                       $25,163,947.37                  
                                                  
                                                  
                                                  
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                                $4,377,134.81                   
                  Unreimbursed Advances for Previous Period                       $4,529,606.25                   
                  Change from Previous Period                                     ($152,471.44)                   
                                                  
                  Reimbursed Advance from Collections                             $1,052,096.48                   
                  Reimbursed Advance from Liquidation Proceeds                       $32,999.65                   
                  Reimbursed Advance from Reserve Account Withdrawals                     $0.00                   

                                                        
(C) COPYRIGHT 1998, CHASE MANHATTAN BANK                                                        
</TABLE>