Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
February 15 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL
A1 259,000,000.00 214,704,202.43 41,295,345.16 1,157,613.49 42,452,958.65
A2 292,000,000.00 292,000,000.00 0.00 1,533,000.00 1,533,000.00
A3 397,000,000.00 397,000,000.00 0.00 2,054,475.00 2,054,475.00
A4 294,000,000.00 294,000,000.00 0.00 1,533,700.00 1,533,700.00
B1 38,466,538.08 38,466,538.08 0.00 207,719.31 207,719.31
TOTALS 1,280,466,538.08 1,236,170,740.51 41,295,345.16 6,486,507.80 47,781,852.96
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS LOSES INTEREST BALANCE
A1 0.00 0.00 173,408,857.27
A2 0.00 0.00 292,000,000.00
A3 0.00 0.00 397,000,000.00
A4 0.00 0.00 294,000,000.00
B1 0.00 0.00 38,466,538.08
TOTALS 0.00 0.00 1,194,875,395.35
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL
A1 161581bk8 828.97375456 159.44148710 4.46955015 163.91103726
A2 161581bl6 1,000.00000000 0.00000000 5.25000000 5.25000000
A3 161581bm4 1,000.00000000 0.00000000 5.17500000 5.17500000
A4 161581bn2 1,000.00000000 0.00000000 5.21666667 5.21666667
B1 161581bp7 1,000.00000000 0.00000000 5.40000011 5.40000011
TOTALS 965.40651688 32.25023375 5.06573784 37.31597159
PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS FACTOR RATE
A1 669.53226745 A1 6.470000%
A2 1,000.00000000 A2 6.300000%
A3 1,000.00000000 A3 6.210000%
A4 1,000.00000000 A4 6.260000%
B1 1,000.00000000 B1 6.480000%
TOTALS 933.15628313
IF THERE, ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Maria Inoa
The Chase Manhattan Bank - Structured Finance Services
450 W. 33rd Street, 14th Floor,
New York, New York 10001
Tel: (212) 946-3676
Fax: 212) 946-8552
Email: maria.inoa@chase.com
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION
Page 2
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
February 15 2001
Due Period 2
Due Period Beginning Date 01/01/01
Due Period End Date 01/31/01
Determination Date 02/09/01
Section 5.8(iii) Servicing Fee 1,030,142.28
Section 5.8(iii) Servicing Fee per $1000 0.80450543
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00078097
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,194,875,395.35
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 0.00
Section 5.8(ix) Reserve Account Balance after Disbursement 18,418,422.96
Section 5.8(x) Specified Reserve Account Balance 26,884,696.40
Section 5.8(xi) Total Distribution Amount 52,141,468.67
Servicing Fee 1,030,142.28
Administration Fee 1,000.00
Noteholders Distribution Amount 47,574,133.65
Certficateholders Distribution Amount 207,719.31
Deposit to Reserve Account 3,328,473.43
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION