|
|
|
|
|
|
|
|
|
<PAGE>
Page 1
Chase Manhattan Auto Grantor Trust 1996-B
<TABLE>
<CAPTION>
Statement to Certificateholders
November 15 2000
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 73,990,656.52 9,911,917.97 407,565.20 10,319,483.17 0.00 0.00 64,078,738.55
B 45,725,000.00 2,288,401.07 306,558.22 12,891.33 319,449.55 0.00 0.00 1,981,842.85
TOTALS 1,524,147,107.71 76,279,057.59 10,218,476.19 420,456.53 10,638,932.72 0.00 0.00 66,060,581.40
</TABLE>
<TABLE>
<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 50.04704417 6.70438971 0.27567580 6.98006551 43.34265445 A 6.610000%
B 50.04704363 6.70438972 0.28193177 6.98632149 43.34265391 B 6.760000%
TOTALS 50.04704415 6.70438971 0.27586348 6.98025320 43.34265444
</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>
Page 2
Chase Manhattan Auto Grantor Trust 1996-B
<TABLE>
<CAPTION>
November 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 50
Due Period Beg Date 10/01/00
Due Period End Date 10/31/00
Determination Date 11/10/00
<S> <C>
Section 5.8(iii) Servicing Fee
Section 5.8(iii) Servicing Fee per $1000
Section 5.8(v) Pool Balance at the end of the Collection Period
Section 5.8(vi) Net Losses for Collection Period
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
Section 5.8(ix) Specified Reserve Account Balance
Section 5.8(x) Repurchase Amounts for Repurchased Receivables
By Seller 0.00
By Servicer 146,142.40
TOTAL 146,142.40
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
<PAGE>
Page 3
Chase Manhattan Auto Grantor Trust 1996-B
<TABLE>
<CAPTION>
November 15 2000
<S> <C>
Section 5.8(xi) Advance Summary for Collection Period
Unreimbursed Advances for Previous Period 3,938,289.65
Unreimbursed Advances for Period 3,916,047.43
Change From Previous Periods -22,242.22
Reimbursed advance from collections 106,798.59
Reimbursed advance from liquidation proceeds 6,870.38
Reimbursed advance from reserve account withdrawals 0.00
</TABLE>
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
|
|