|
|
|
|
|
|
|
|
|
<PAGE>
Chase Manhattan Auto Grantor Trust 1996-B
Statement to Certificateholders
July 17 2000
<TABLE>
<CAPTION>
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A 1,478,422,107.71 119,380,924.88 12,804,875.46 657,589.93 13,462,465.39 0.00 0.00 106,576,049.42
A 1,478,422,107.71 119,380,924.88 12,804,875.46 657,589.93 13,462,465.39 0.00 0.00 106,576,049.42
B 45,725,000.00 3,692,242.39 396,032.32 20,799.63 416,831.95 0.00 0.00 3,296,210.07
B 45,725,000.00 3,692,242.39 396,032.32 20,799.63 416,831.95 0.00 0.00 3,296,210.07
TOTALS 3,048,294,215.42 246,146,334.54 26,401,815.56 1,356,779.12 27,758,594.68 0.00 0.00 219,744,518.98
<CAPTION>
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
<S> <C> <C> <C> <C> <C> <C> <C>
A 80.74887697 8.66117694 0.44479173 9.10596867 72.08770003 A 6.610000 %
A 80.74887697 8.66117694 0.44479173 9.10596867 72.08770003 A 6.610000 %
B 80.74887676 8.66117704 0.45488529 9.11606233 72.08769973 B 6.760000 %
B 80.74887676 8.66117704 0.45488529 9.11606233 72.08769973 B 6.760000 %
TOTALS 80.74887696 8.66117694 0.44509454 9.10627148 72.08770002
</TABLE>
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kimberly Costa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3247
Email: [email protected]
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan Auto Grantor Trust 1996-B
July 17 2000
STATEMENT TO CERTIFICATEHOLDERS
<TABLE>
<CAPTION>
Due Period 46
Due Period Beg Date 06/01/00
Due Period End Date 06/30/00
Determination Date 07/10/00
<S> <C>
Section 5.8(iii) Servicing Fee 102,560.97
Section 5.8(iii) Servicing Fee per $1000 0.06729073
Section 5.8(v) Pool Balance at the end of the Collection Period 109,872,259.49
Section 5.8(vi) Net Losses for Collection Period 3,829.49
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 11,431,103.00
Section 5.8(ix) Specified Reserve Account Balance 11,431,103.00
Section 5.8(x) Repurchase Amounts for Repurchased Receivables
By Seller 0.00
By Servicer 119,620.79
TOTAL 119,620.79
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Chase Manhattan Auto Grantor Trust 1996-B
July 17 2000
<TABLE>
<S> <C>
Section 5.8(xi) Advance Summary for Collection Period
Unreimbursed Advances for Previous Period 3,990,797.51
Unreimbursed Advances for Period 3,977,462.43
Change From Previous Periods -13,335.08
Reimbursed advance from collections 156,373.00
Reimbursed advance from liquidation proceeds 8,437.56
Reimbursed advance from reserve account withdrawals 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|