Page 1
Chase Manhattan Auto Grantor Trust 1996-B
Statement to Certificateholders
December 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 64,078,738.55 8,834,528.06 352,967.05 9,187,495.11 0.00 0.00 55,244,210.49
B 45,725,000.00 1,981,842.85 273,236.44 11,164.38 284,400.82 0.00 0.00 1,708,606.41
TOTALS 1,524,147,107.71 66,060,581.40 9,107,764.50 364,131.43 9,471,895.93 0.00 0.00 56,952,816.90
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 43.34265445 5.97564661 0.23874579 6.21439240 37.36700784 A 6.610000 %
B 43.34265391 5.97564658 0.24416359 6.21981017 37.36700733 B 6.760000 %
TOTALS 43.34265444 5.97564661 0.23890832 6.21455494 37.36700782
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
December 15 2000
STATEMENT TO CERTIFICATEHOLDERS
Due Period 51
Due Period Beg Date 11/01/00
Due Period End Date 11/30/00
Determination Date 12/08/00
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 86,033.77
TOTAL 86,033.77
Page 3
Chase Manhattan Auto Grantor Trust 1996-B
December 15 2000
Section 5.8(xi) Advance Summary for Collection Period
Unreimbursed Advances for Previous Period 3,916,047.43
Unreimbursed Advances for Period 3,910,944.81
Change From Previous Periods -5,102.62
Reimbursed advance from collections 82,340.11
Reimbursed advance from liquidation proceeds 11,597.68
Reimbursed advance from reserve account withdrawals 0.00
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION