Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
April 16 2001
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST
A1 259,000,000.00 138,919,902.53 39,391,047.30 798,943.79
A2 292,000,000.00 292,000,000.00 0.00 1,533,000.00
A3 397,000,000.00 397,000,000.00 0.00 2,054,475.00
A4 294,000,000.00 294,000,000.00 0.00 1,533,700.00
B1 38,466,538.08 38,466,538.08 0.00 207,719.31
TOTALS 1,280,466,538.08 1,160,386,440.61 39,391,047.30 6,127,838.10
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE
PRIOR
PRINCIPAL
CLASS CUSIP FACTOR PRINCIPAL INTEREST
A1 161581bk8 536.37028004 152.08898571 3.08472506
A2 161581bl6 1,000.00000000 0.00000000 5.25000000
A3 161581bm4 1,000.00000000 0.00000000 5.17500000
A4 161581bn2 1,000.00000000 0.00000000 5.21666667
B1 161581bp7 1,000.00000000 0.00000000 5.40000011
TOTALS 906.22160447 30.76304310 4.78562924
DISTRIBUTION IN DOLLARS
CURRENT
REALIZED DEFERRED PRINCIPAL
CLASS TOTAL LOSES INTEREST BALANCE
A1 40,189,991.09 0.00 0.00 99,528,855.23
A2 1,533,000.00 0.00 0.00 292,000,000.00
A3 2,054,475.00 0.00 0.00 397,000,000.00
A4 1,533,700.00 0.00 0.00 294,000,000.00
B1 207,719.31 0.00 0.00 38,466,538.08
TOTALS 45,518,885.40 0.00 0.00 1,120,995,393.31
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
CURRENT CURRENT
PRINCIPAL CLASS PASS THRU
CLASS TOTAL FACTOR RATE
A1 155.17371077 384.28129432 A1 6.470000 %
A2 5.25000000 1,000.00000000 A2 6.300000 %
A3 5.17500000 1,000.00000000 A3 6.210000 %
A4 5.21666667 1,000.00000000 A4 6.260000 %
B1 5.40000011 1,000.00000000 B1 6.480000 %
TOTALS 35.54867234 875.45856137
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
April 16 2001
Due Period
Due Period Beginning Date 03/01/01
Due Period End Date 03/31/01
Determination Date 04/10/01
Section 5.8(iii) Servicing Fee 966,988.70
Section 5.8(iii) Servicing Fee per $1000 0.75518467
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 1,120,995,393.31
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 193,960.26
Section 5.8(ix) Reserve Account Balance after Disbursement 22,374,681.76
Section 5.8(x) Specified Reserve Account Balance 25,222,396.35
Section 5.8(xi) Total Distribution Amount 48,424,514.05
Servicing Fee 966,988.70
Administration Fee 1,000.00
Noteholders Distribution Amount 45,311,166.09
Certficateholders Distribution Amount 207,719.31
Deposit to Reserve Account 1,937,639.95
(C)COPYRIGHT 1999, CHASE MANHATTAN CORPORATION