Chase Manhattan Auto Grantor Trust 1996-B
Statement to Certificateholders
December 15, 1999
- ------------------------------------------------------------------------------
- -----------------------------------------------------------------------------------------------------------------------------
DISTRIBUTION IN DOLLARS
- -----------------------------------------------------------------------------------------------------------------------------
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
- ----------------------------------------------------------------------------------------------------------------------------
A 1,478,422,107.71 232,836,846.11 18,089,444.08 1,282,542.96 19,371,987.04 0.00 0.00 214,747,402.03
B 45,725,000.00 7,201,234.82 559,474.74 40,566.96 600,041.70 0.00 0.00 6,641,760.08
- -----------------------------------------------------------------------------------------------------------------------------
TOTALS 1,524,147,107.71 240,038,080.93 18,648,918.82 1,323,109.92 19,972,028.74 0.00 0.00 221,389,162.11
- -----------------------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------- ------------------
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 157.49010035 12.23564230 0.86750797 13.10315027 145.25445805 A 6.610000%
B 157.49009995 12.23564221 0.88719431 13.12283652 145.25445774 B 6.760000%
---------------------------------------------------------------------------- ------------------
TOTALS 157.49010034 12.23564230 0.86809857 13.10374087 145.25445804
----------------------------------------------------------------------------
- ------------------------------------------------------------------------------
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Mark McDermott
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-7016
Email: mark.mcdermott@chase.com
- ------------------------------------------------------------------------------
[X] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Chase Manhattan Auto Grantor Trust 1996-B
December 15, 1999
- --------------------------------------------------------------------------------
STATEMENT TO CERTIFICATEHOLDERS
Due Period 39
Due Period Beg Date 11/01/99
Due Period End Date 11/30/99
Determination Date 12/10/99
Section 5.8(iii) Servicing Fee 200,031.73
Section 5.8(iii) Servicing Fee per $1000 0.13124175
Section 5.8(v) Pool Balance at the end of the Collection Period 221,389,162.11
Section 5.8(vi) Net Losses for Collection Period 144,953.36
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 192,829.97
TOTAL 192,829.97
Section 5.8(xi) Advance Summary for Collection Period
Unreimbursed Advances for Previous Period 4,143,481.87
Unreimbursed Advances for Period 4,084,748.70
Change From Previous Periods -58,733.17
Reimbursed advance from collections 314,386.23
Reimbursed advance from liquidation proceeds 14,470.67
Reimbursed advance from reserve account withdrawals 0.00
[x] (Copyright) COPYRIGHT 1999, CHASE MANHATTAN CORPORATION