Chase Manhattan Auto Grantor Trust 1996-B
Statement to Certificateholders
March 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
- ----- ----- ------- --------- -------- ----- ----- -------- -------
A 1,478,422,107.71 181,199,991.68 15,810,326.04 998,109.95 16,808,435.99 0.00 0.00 165,389,665.64
B 45,725,000.00 5,604,197.58 488,985.62 31,570.31 520,555.93 0.00 0.00 5,115,211.96
TOTALS 1,524,147,107.71 186,804,189.26 16,299,311.660 1,029,680.26 17,328,991.92 0.00 0.00 170,504,877.60
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
- ----- ------ --------- -------- ----- ------ ----- ----
A 122.56309665 10.69405413 .67511839 11.36917251 111.86904253 A 6.610000%
B 122.56309634 10.69405402 .69043871 11.38449273 111.86904232 B 6.760000%
TOTALS 122.56309664 10.69405412 .67557800 11.36963213 111.86904252
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: kimberly.k.costa@chase.com
Page 2
Chase Manhattan Auto Grantor Trust 1996-B
March 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
Due Period Beg Date 02/01/00
Due Period End Date 02/29/00
Determination Date 03/10/00
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 183,580.14
TOTAL 183,580.14
Page 3
Chase Manhattan Auto Grantor Trust 1996-B
March 15 2000
Section 5.8(xi) Advance Summary for Collection Period
Uneimbursed Advances for Previous Period 3,993,555.69
Unreimbursed Advances for Period 3,995,273.46
Change From Previous Periods 1,717.77
Reimbursed advance from collections 230,872.07
Reimbursed advance from liquidation proceeds 10,039.09
Reimbursed advance from reserve account withdrawals 0.00