Page 1
Chase Manhattan Auto Grantor Trust 1996-B
Statement to Certificateholders
August 15 2000
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A 1,478,422,107.71 106,576,049.42 11,866,190.79 587,056.41 12,453,247.20 0.00 0.00 94,709,858.63
B 45,725,000.00 3,296,210.07 367,000.45 18,568.65 385,569.10 0.00 0.00 2,929,209.62
TOTALS 1,524,147,107.71 109,872,259.49 12,233,191.240 605,625.06 12,838,816.30 0.00 0.00 97,639,068.25
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
A 72.08770003 8.02625362 .39708308 8.42333670 64.06144641 A 6.610000 %
B 72.08769973 8.02625369 .40609404 8.43234773 64.06144604 B 6.760000 %
TOTALS 72.08770002 8.02625362 .39735342 8.42360704 64.06144640
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
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Grantor Trust 1996-B
August 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 47
Due Period Beg Date 07/01/00
Due Period End Date 07/31/00
Determination Date 08/10/00
Section 5.8(iii) Servicing Fee 91,560.22
Section 5.8(iii) Servicing Fee per $1000 0.06007309
Section 5.8(v) Pool Balance at the end of the Collection Period 97,639,068.25
Section 5.8(vi) Net Losses for Collection Period 78,953.20
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 100,262.72
TOTAL 100,262.72
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 3
Chase Manhattan Auto Grantor Trust 1996-B
August 15 2000
Section 5.8(xi) Advance Summary for Collection Period
Unreimbursed Advances for Previous Period 3,977,462.43
Unreimbursed Advances for Period 3,949,553.40
Change From Previous Periods -27,909.03
Reimbursed advance from collections 145,111.20
Reimbursed advance from liquidation proceeds 15,894.25
Reimbursed advance from reserve account withdrawals 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION